MIRA INFORM REPORT

 

 

Report Date :           

22.06.2011

 

IDENTIFICATION DETAILS

 

Name :

THE JEWELLERY CHANNEL LIMITED

 

 

 

JEWELS DIRECT LIMITED.

 

 

Registered Office :

63-71 High Street, Hampton, Middlesex, TW12 1NH

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

15.12.2005

 

 

Com. Reg. No.:

05654854

 

 

Legal Form :

Private Limited

 

 

Line of Business :

sale of jewellery via a television shopping channel

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Poor

Payment Behaviour :

Unknown

Litigation :

----

 

 

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

THE JEWELLERY CHANNEL LIMITED

Registration Number

05654854

Address

TEDDINGTON STUDIOS, BROOM ROAD, TEDDINGTON, MIDDLESEX, TW11 9NT.

Telephone

0844 375 4444

Web Address

www.thejewellerychannel.tv

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

05654854

Subject Status

Trading

Date of Incorporation

15/12/2005

Registered Office

63-71 HIGH STREET, HAMPTON, MIDDLESEX, TW12 1NH.

History

9/01/2008 : The Registered Office address changed from 32 QUEEN ANNE STREET, LONDON, W1G 8HD.

 

17/03/2006 : Change of name from JEWELS DIRECT LIMITED.

Date of Last Annual Return to Registry

15/12/2010

Accounts

The last filed accounts at Companies House are those to 31/03/2010

Accounting Reference Date

31/03

 

 

 

Operations

 

 

Activities

The sale of jewellery via a television shopping channel.

Nace Code

5261

Premises

Offices,Studio

Staff Employed

36

Auditors

Sinclairs

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

21/06/2011

1,000

21/03/2011

1,000

21/12/2010

0

21/09/2010

0

21/06/2010

0

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

5

10

10

 

Search History Details

 

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

 

Date

Description

11/04/2011

Other retail sale in specialised stores

11/04/2011

Other retail sale in specialised stores

08/04/2011

Other retail sale in specialised stores

08/04/2011

Other retail sale in specialised stores

07/04/2011

Other retail sale in specialised stores

17/01/2011

Other credit granting

17/01/2011

Other credit granting

17/01/2011

Other credit granting

13/01/2011

Other credit granting

13/01/2011

Other credit granting

15/06/2010

Other retail sale in specialised stores

 

 

 

Public Record Information

 

 

Summary of CCJ's/Scottish Decrees

 

Period

Last 72 Months

Amount Summary

134

Count Summary

1

Unsettled Amount Summary

134

Highest Amount Summary

134

 

Details of the most recent CCJ's/Scottish Decrees

 

Date

Amount

Type

Case No

Satisfied

Court

23/03/2007

134

Judgment

7QZ12369

 

NORTHAMPTON CCBC

 

 

 

Summary of Mortgages, Charges and Satisfactions

 

 

Total Number of Mortgages/Charges Registered

5

Number Outstanding

5

Number Partially Satisfied

0

Number Satisfied

0

 

 

Date of Latest Mortgage Created

01/06/2010

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

02/06/2010

01/06/2010

Deed Of Charge

MG01

Punjab National Bank (International) Limited

 

11/03/2010

01/03/2010

Deed Of Charge Over Credit Balances

MG01

Barclays Bank Plc

 

21/06/2008

13/06/2008

Debenture

395

Punjab National Bank (International) Limited

 

19/09/2007

30/08/2007

Deed Of Rental Deposit

395

Hampton Hill Richmond Limited

 

22/04/2006

20/04/2006

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

 

06/07/2010

Companies House Gazette

Notification of any change among the company's directors

29/01/2010

Companies House Gazette

Notification of any change among the company's directors

18/01/2010

Companies House Gazette

Notification of any change among the company's directors

06/11/2009

Companies House Gazette

Notification of any change among the company's directors

16/06/2009

Companies House Gazette

Change among directors of a company

30/10/2008

Companies House Gazette

Change among directors of a company

08/10/2008

Companies House Gazette

Change among directors of a company

06/10/2008

Companies House Gazette

Change among directors of a company

09/10/2007

Companies House Gazette

Change among directors of a company

28/09/2007

Companies House Gazette

Change among directors of a company

14/05/2007

Companies House Gazette

Change among directors of a company

08/03/2007

Companies House Gazette

Change among directors of a company

11/04/2006

Companies House Gazette

Change among directors of a company

07/01/2006

Companies House Gazette

Change among directors of a company

 

 

 

Company Secretary

 

 

Secretary

VIVEK JAIN

Service Address

28 TAYLOR CLOSE, HAMPTON HILL, MIDDLESEX, TW12 1LE.

Country of Origin

USA

Appointment Date

08/09/2008

 

 

 

Directors

 

 

Director

MR SRI HARI BURUGAPALLI

Service Address

9201 EVENING PRIMROSE, AUSTIN, TEXAS, 7875 0.

Country of Origin

USA

Date of Birth

06/10/1971

Appointment Date

21/10/2008


Director


MR RAHIM ULLAH

Service Address

H. NO 722 MOHALLA PATETHAN, GHAT GATE, JAIPUR, RAJASTHAN.

Country of Origin

INDIA

Date of Birth

03/03/1956

Appointment Date

05/07/2010

 

 

 

Share Capital

 

 

Shares

Ordinary A GBP 1.00

Issued Number

25,000

Principal Shareholder

25,000 Genoa Jewellers Ltd

 

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

 

Holding Company

Genoa Jewellers Ltd, a company incorporated in BRITISH VIRGIN ISLANDS

Ultimate Parent

VAIBHAV GEMS LTD, a company incorporated in INDIA

 

 

 

Financial Data– Statutory Accounts

 

 

 

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

67

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

SALES

23081

18402

24941

13907

UK sales

22065

16271

24429

13787

Export

1016

2131

512

120

Cost of goods sold

18124

18018

23791

13100

GROSS PROFIT

4957

384

1150

807

Wages and Salaries

1567

2660

3108

1851

Directors Emoluments

199

342

220

149

Auditors Fees

28

23

24

20

Non-Audit Fees

 

 

7

5

Trading Profit

2929

(7221)

(3910)

(2192)

Depreciation

426

443

213

98

OPERATING PROFIT

2503

(7664)

(4123)

(2290)

Non Trading Income

 

25

32

28

Interest Payable

112

143

22

 

PRE TAX PROFIT

2391

(7782)

(4113)

(2262)

PROFIT AFTER TAX

2391

(7782)

(4113)

(2262)

RETAINED PROFITS

2391

(7782)

(4113)

(2262)

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

67

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

1527

1167

1478

215

Tangible Assets

749

1167

1478

215

Fixed Assets

749

1167

1478

215

Intangible Assets

778

 

 

 

TOTAL CURRENT ASSETS

4102

4141

6703

4822

Trade debtors

306

244

78

196

Stocks

2538

2910

5173

3765

Other Current Assets

1258

987

1452

861

Misc Current Assets

653

449

519

132

Due From Group

494

490

286

133

Cash

111

48

647

596

TOTAL ASSETS

5629

5308

8181

5037

TOTAL CURRENT LIABILITIES

14866

17217

14531

7274

Trade creditors

1514

928

2024

461

Short Term Loans

11802

15519

11482

6006

Bank Overdraft

2274

2270

556

203

Bank Loans

141

 

 

 

Due To Group

9387

13249

10926

5803

Other Liabilities

1550

770

1025

807

WORKING CAPITAL

(10764)

(13076)

(7828)

(2452)

TOTAL LONG TERM LIABS

2505

2224

 

 

Long Term Loans

2505

2224

 

 

Bank Loans

460

 

 

 

Due To Group

2045

2224

 

 

NET ASSETS/(LIABILITIES)

(11742)

(14133)

(6350)

(2237)

SHARE CAPITAL + RESERVES

(11742)

(14133)

(6350)

(2237)

Share Cap + Sundry Res

25

25

25

25

Issued Share Capital

25

25

25

25

Profit and Loss account

(11767)

(14158)

(6375)

(2262)

SHAREHOLDERS FUNDS

(11742)

(14133)

(6350)

(2237)

CAPITAL EMPLOYED

(9237)

(11909)

(6350)

(2237)

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

67

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

Directors Remuneration

199

342

220

149

Auditors Remuneration

28

23

24

20

Liquid Assets

417

292

725

792

Net Working Capital

(10764)

(13076)

(7828)

(2452)

Long Term Debt(>12 Months)

2505

2224

 

 

Tangible Net Worth(T.N.W)

(12520)

(14133)

(6350)

(2237)

Equity

(11742)

(14133)

(6350)

(2237)

Number of Years Trading

5

4

3

2

Number of Employees

36

94

125

52

Profit per Employee

66416.7

(82787.2)

(32904)

(43500)

Sales per Employee

641138.9

195766

199528

267442.3

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Current Ratio

0.3

0.2

0.5

0.7

Long Term Debt/T.N.W

(0.2)

(0.2)

 

 

Pre Tax Profit Margin%

10.4

(42.3)

(16.5)

(16.3)

Gross Profit%

21.5

2.1

4.6

5.8

Debtors Days (D.S.O)

5

5

1

5

Creditors Days (D.P.O)

24

18

30

12

Quick Ratio

0.1

0.1

0.1

0.1

W.I.P/Inventory Days

51.1

58.9

79.4

104.9

Return on Investment%

97.6

(211.6)

(79.7)

(60)

Return on Assets%

42.5

(146.6)

(50.3)

(44.9)

T.N.W/Total Assets%

(222.4)

(266.3)

(77.6)

(44.4)

Return on Capital%

(25.9)

65.3

64.8

101.1

Rtn on Shareholders Funds%

(20.4)

 

 

 

Working Capital/Sales%

(46.6)

(71.1)

(31.4)

(17.6)

Borrowing Ratio%

(114.3)

(125.5)

(180.8)

(268.5)

Equity Gearing%

(67.6)

(72.7)

(43.7)

(30.8)

Stock Turnover

9.1

6.3

4.8

3.7

Days Purchases Outstanding

30.5

18.8

31.1

12.8

Sales/Fixed Assets

30.8

15.8

16.9

64.7

Debt Gearing

(20)

(15.7)

 

 

 

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

239

7685

9417

9199

Pre-Tax Profit Margin

1.3

(0.9)

(0.8)

(2.5)

Current Ratio

1.3

1.2

1.2

1.2

Borrowing Ratio

258.8

11.7

(5.7)

(1.7)

Return on Capital

(54)

60.6

60.7

71.6

Creditors Days

28

138

131

83

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Retail sale not in stores

 

 

 

Financial Summary

 

Auditors Qualification

The Auditors have either qualified their opinion on the accounts for 31/03/2010 or emphasised a matter of fundamental uncertainty. The qualification/matter specifically relates to the going concern concept which has only been adopted assuming certain parties continue their financial support.

 

Turnover

Turnover increased by 25 % in the period and now totals GBP 23,081,000.

 

Operating Profit

Totalled GBP 2,503,000. In the year prior a Loss of GBP 7,664,000 was achieved.

 

Pre Tax Profit

The subject made a profit of GBP 2,391,000 in the period compared with a loss in the previous period of GBP 7,782,000.

 

Pre Tax Profit

The company's pre-tax profit is 10 % of sales compared with a pre-tax loss of 42% in the previous period and was 25% of capital employed.

 

Working Capital

The company's working capital deficiency reduced in the period and now stands at GBP 10,764,000.

 

Net Worth

The company's negative net worth decreased by GBP -2,391,000 and at the year end was GBP 11,742,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 360,000 to GBP 1,527,000 and are now 27 % of total assets compared with 21 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities increased during the period by 12% and are now 21 % of net worth compared with 16 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 45 % of total liabilities compared with 42 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 27 % of capital employed, a decrease of 8 % over the previous period.

 

           

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.91

UK Pound

1

Rs.72.90

Euro

1

Rs.64.48

 

 

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.