MIRA INFORM REPORT

 

 

Report Date :

30.06.2011

 

IDENTIFICATION DETAILS

 

Name :

AMCOR FLEXIBLES WINTERBOURNE LIMITED

 

 

Registered Office :

Amcor Central Services Bristol, 83 Tower Road North, Bristol, BS30 8XP.

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.06.2010

 

 

Date of Incorporation :

29.12.1989

 

 

Com. Reg. No.:

02456291

 

 

Legal Form :

Private Limited

 

 

Line of Business :

The manufacture, sale and distribution of specialised packaging primarily for use in the medical sector.

 

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 250,000

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

AMCOR FLEXIBLES WINTERBOURNE LIMITED

Registration Number

02456291

VAT Number

GB268630242

Address

WINTERBOURNE ROAD, STOKE GIFFORD, BRISTOL, AVON, BS34 8PT.

Telephone

0117 987 2000

Facsimile

0117 987 2001

Web Address

www.amcor.com

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 250,000

 

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

02456291

VAT Number

GB268630242

Subject Status

Trading

Date of Incorporation

29/12/1989

Registered Office

AMCOR CENTRAL SERVICES BRISTOL, 83 TOWER ROAD NORTH, BRISTOL, BS30 8XP.

History

10/12/2010 : The Registered Office address changed from AMCOR CENTRAL SERVICES, HAWKFIELD WAY, BRISTO.

 

30/11/2009 : The Registered Office address changed from HILL HOUSE, ONE LITTLE NEW STREET, LONDON, EC.

 

4/11/2003 : The Registered Office address changed from THIRD FLOOR, 4 MILLBANK, LONDON, SW1P 3XR.

 

4/11/2003 : Change of name from REXAM MEDICAL PACKAGING LIMITED.

 

8/09/2000 : The Registered Office address changed from 9TH FLOOR WEST, 114 KNIGHTSBRIDGE, LONDON, SW.

 

1/09/1995 : Change of name from DRG MEDICAL PACKAGING LIMITED.

 

19/08/1995 : The Registered Office address changed from 9TH FLOOR WEST,, BOWATER HOUSE,, KNIGHTSBRIDG.

 

4/01/1993 : Change of name from DRG FLEXIBLE PACKAGING LIMITED.

 

Acquired business of FLEXIBLE PACKAGING DIVISION OF DRG (UK) LTD on 1/02/1990.

 

26/01/1990 : Change of name from VALUELONG LIMITED.

Date of Last Annual Return to Registry

28/12/2010

Registered Objectives

TO CARRY ON BUSINESS AS GENERAL MERCHANTS

Accounts

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

Accounting Reference Date

30/06

 

 

 

Operations

 

 

Activities

The manufacture, sale and distribution of specialised packaging primarily for use in the medical sector.

Nace Code

2522

Premises

Offices,Factory

Staff Employed

153

Import Countries

ALL OVER THE WORLD

Export Countries

ALL OVER THE WORLD

Bankers

HSBC BANK PLC

Auditors

PricewaterhouseCoopers LLP

Associated Companies

DRG Flexpak Ltd

 

DRG Hospital Supplies Ltd

 

DRG Ltd

 

DRG Malago Ltd

 

DRG Packaging Ltd

 

DRG Plastics

 

Kwikseal Products Ltd

 

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

6

7

10

 

Search History Details

 

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

 

Date

Description

13/06/2011

Other credit granting

07/06/2011

Other credit granting

07/06/2011

Other credit granting

11/05/2011

Manufacture of medical and surgical equipment and orthopaedic appliances

14/04/2011

Other credit granting

14/04/2011

Other credit granting

17/01/2011

Miscellaneous

09/12/2010

Other credit granting

09/12/2010

Other credit granting

17/11/2010

Miscellaneous

25/06/2010

Other retail sale in specialised stores

 

 

 

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

5

Number Outstanding

0

Number Partially Satisfied

0

Number Satisfied

5

 

 

Date of Latest Mortgage Created

27/03/1991

Date of Latest Satisfaction

03/04/1992

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

11/02/1992

 

31/05/1990

Miscellaneous

N/A

 

03/04/1992

15/04/1991

27/03/1991

Debenture

N/A

Citibank/Citcorp International Bank

03/04/1992

08/01/1991

31/12/1990

Legal Charge

N/A

Citibank/Citcorp International Bank

03/04/1992

 

31/05/1990

Legal Charge

N/A

 

03/04/1992

09/04/1990

20/03/1990

Debenture

N/A

Citibank/Citcorp International Bank

 

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

 

03/06/2011

Companies House Gazette

Notification of any change among the company's directors

01/06/2011

Companies House Gazette

Notification of any change among the company's directors

15/03/2011

Companies House Gazette

Notification of any change among the company's directors

01/08/2008

Companies House Gazette

Alteration in memorandum or articles of association

11/07/2006

Companies House Gazette

Change among directors of a company

01/03/2005

Companies House Gazette

Change among directors of a company

03/02/2004

Companies House Gazette

Change among directors of a company

29/11/2003

Companies House Gazette

Change among directors of a company

06/11/2003

Companies House Gazette

Change among directors of a company

24/10/2003

Companies House Gazette

Change among directors of a company

22/01/2002

Companies House Gazette

Change among directors of a company

08/01/2002

Companies House Gazette

Change among directors of a company

26/05/2001

Companies House Gazette

Change among directors of a company

24/01/2001

Companies House Gazette

Change among directors of a company

03/09/1999

Companies House Gazette

Change among directors of a company

13/04/1999

Companies House Gazette

Alteration in memorandum or articles of association

16/01/1999

Companies House Gazette

Change among directors of a company

23/04/1998

Companies House Gazette

Change among directors of a company

09/10/1996

Companies House Gazette

Change among directors of a company

22/08/1995

Companies House Gazette

Change among directors of a company

 

 

 

Company Secretary

 

 

Secretary

MR STANLEY WILLIAM JAMES

Service Address

AMCOR CENTRAL SERVICES BRISTOL 83 T, WARMLEY, BRISTOL, BS30 8XP.

Country of Origin

UNITED KINGDOM

Appointment Date

01/07/2006

 

 

 

Directors

 

 

Financial Director

IAN PHILIP HAYES

Service Address

AMCOR CENTRAL SERVICES BRISTOL 83 T, WARMLEY, BRISTOL, BS30 8XP.

Country of Origin

UNITED KINGDOM

Date of Birth

29/11/1953

Appointment Date

30/06/2006


Director


MR NICHOLAS BROOKES

Service Address

BRAESTEAD ELVASTON ROAD, HEXAM, NE46 2HN.

Country of Origin

UNITED KINGDOM

Date of Birth

24/02/1962

Appointment Date

01/06/2011


Director


MICHAEL ORYE

Service Address

105 REEDLEY ROAD, BRISTOL, BS9 1BE.

Country of Origin

DENMARK

Date of Birth

16/11/1972

Appointment Date

01/06/2011

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

11,204,002

Principal Shareholder

11,204,002 Amcor Flexibles UK Ltd

 

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

 

Holding Company

AMCOR FLEXIBLES UK LIMITED

Ultimate Parent

AMCOR LTD, a company incorporated in AUSTRALIA

 

 

 

Financial Data– Statutory Accounts

 

 

For annual accounts images, view the

 

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

SALES

39131

37183

36683

38226

UK sales

8849

8595

9541

10460

Export

30282

28588

27142

27766

Cost of goods sold

29694

27969

29381

32472

GROSS PROFIT

9437

9214

7302

5754

Wages and Salaries

5166

5185

5206

5647

Auditors Fees

17

17

 

 

Trading Profit

3729

3048

1637

(331)

Depreciation

524

506

489

446

OPERATING PROFIT

3205

2542

1148

(777)

Non Trading Income

 

9

13

32

Interest Payable

 

5

521

242

PRE TAX PROFIT

3205

2546

640

(987)

Taxation

254

 

460

(1283)

PROFIT AFTER TAX

2951

2546

180

296

RETAINED PROFITS

2951

2546

180

296

 

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

11487

11241

11602

11952

Tangible Assets

11487

11241

11602

11952

Fixed Assets

11487

11241

11602

11952

TOTAL CURRENT ASSETS

10167

9567

12162

17786

Trade debtors

4025

4478

4938

5707

Stocks

3970

3348

4840

5598

Other Current Assets

2172

1741

2384

6481

Misc Current Assets

666

595

380

4674

Due From Group

863

671

2004

1578

Cash

643

475

 

229

TOTAL ASSETS

21654

20808

23764

29738

TOTAL CURRENT LIABILITIES

6910

9015

14530

20706

Trade creditors

3712

4286

4761

5673

Short Term Loans

1131

1946

6769

11825

Bank Overdraft

353

4

546

 

Due To Group

778

1942

6223

11825

Other Liabilities

2067

2783

3000

3208

WORKING CAPITAL

3257

552

(2368)

(2920)

NET ASSETS/(LIABILITIES)

14744

11793

9234

9032

SHARE CAPITAL + RESERVES

14744

11793

9234

9032

Share Cap + Sundry Res

94815

94815

94815

94815

Issued Share Capital

11204

11204

11204

11204

Sundry Reserves

83611

83611

83611

83611

Profit and Loss account

(80071)

(83022)

(85581)

(85783)

SHAREHOLDERS FUNDS

14744

11793

9234

9032

CAPITAL EMPLOYED

14744

11793

9234

9032

 

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

Directors Remuneration

 

 

 

 

Auditors Remuneration

17

17

 

 

Liquid Assets

4668

4953

4938

5936

Net Working Capital

3257

552

(2368)

(2920)

Other Deferred Liabs

 

 

 

 

Tangible Net Worth(T.N.W)

14744

11793

9234

9032

Equity

14744

11793

9234

9032

Number of Years Trading

21

20

19

18

Number of Employees

153

155

166

188

Profit per Employee

20947.7

16425.8

3855.4

(5250)

Sales per Employee

255758.2

239890.3

220981.9

203329.8

 

 

 

 

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

1.5

1.1

0.8

0.9

Pre Tax Profit Margin%

8.2

6.8

1.7

(2.6)

Gross Profit%

24.1

24.8

19.9

15.1

Debtors Days (D.S.O)

38

44

49

54

Creditors Days (D.P.O)

35

42

47

54

Quick Ratio

0.9

0.7

0.5

0.6

W.I.P/Inventory Days

48.8

43.7

60.1

62.9

Return on Investment%

20.2

18.6

7.3

(3.6)

Return on Assets%

14.8

12.2

2.7

(3.3)

T.N.W/Total Assets%

68.1

56.7

38.9

30.4

Return on Capital%

21.7

21.6

6.9

(10.9)

Rtn on Shareholders Funds%

21.7

21.6

6.9

(10.9)

Working Capital/Sales%

8.3

1.5

(6.5)

(7.6)

Borrowing Ratio%

7.7

16.5

73.3

130.9

Equity Gearing%

213.4

130.8

63.6

43.6

Stock Turnover

9.9

11.1

7.6

6.8

Days Purchases Outstanding

45.6

55.9

59.1

63.8

Sales/Fixed Assets

3.4

3.3

3.2

3.2

 

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

65

2435

3373

3406

Pre-Tax Profit Margin

4

4.3

2.1

2.7

Current Ratio

2

1.5

1.5

1.5

Borrowing Ratio

53.8

61.2

54.8

60.9

Return on Capital

15.7

21.1

14.2

17.8

Creditors Days

30

45

41

50

 

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

 

 

 

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.

 

Turnover

The subjects turnover has increased by 5 % in the year.

 

Operating Profit

Totalled GBP 3,205,000. In the year prior a Profit of GBP 2,542,000 was achieved.

 

Pre Tax Profit

The subject's profit increased by 25 % in the year.

 

Working Capital

The company's working capital has increased by 490 % in the period.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 246,000 to GBP 11,487,000 and are now 53 % of total assets compared with 54 % in the previous year.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.94

UK Pound

1

Rs.71.91

Euro

1

Rs.64.60

 

 

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.