MIRA INFORM REPORT

 

 

Report Date :

07.03.2011

 

IDENTIFICATION DETAILS

 

Name :

MURPHY & SON LIMITED

 

 

Registered Office :

Alpine Street, Old Basford, Nottingham, Ng6 0hq.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

14.12.1909

 

 

Com. Reg. No.:

00106442

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Consultants and manufacturing chemists to the brewery industry

 

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 – December 31, 2010

 

Country Name

Previous Rating

                   (30.09.2010)                  

Current Rating

(31.12.2010)

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

MURPHY & SON LIMITED

Registration Number

00106442

Address

ALPINE STREET, NOTTINGHAM, NOTTINGHAMSHIRE, NG6 0HQ.

Telephone

0115 978 5494

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 250,000

 

 

 

Payment Behaviour

 

 

( No Payment Analysis Data is Available )

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

00106442

Subject Status

Trading

Date of Incorporation

14/12/1909

Registered Office

ALPINE STREET, OLD BASFORD, NOTTINGHAM, NG6 0HQ.

History

24/04/1998 : The Registered Office address changed from MURPHY HOUSE, WHEATHAMPSTEAD, ST ALBANS, HERT.

Date of Last Annual Return to Registry

13/07/2010

Accounts

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

Accounting Reference Date

31/03

 

 

 

Operations

 

 

Activities

Consultants and manufacturing chemists to the brewery industry.

Nace Code

2413

Premises

Leased,Offices

Staff Employed

35

Import Countries

No Import Activity

Export Countries

ALL OVER THE WORLD

Bankers

BARCLAYS BANK PLC

Address

ST ALBANS.

Sort Code

207409

Auditors

Wilkins Kennedy

Subsidiaries

AMYLEAU LIMITED

 

MICRO-AUDIT LIMITED

 

SUTTON AND PHILLIPS,LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

05/03/2011

250,000

05/12/2010

250,000

05/09/2010

250,000

05/06/2010

150,000

05/03/2010

150,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

0

1

7

 

Search History Details

 

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

 

Date

Description

10/09/2010

Wholesale of solid, liquid and gaseous fuels and related products

26/08/2010

Other credit granting

12/08/2010

Other credit granting

11/08/2010

Miscellaneous

07/04/2010

Other credit granting

29/03/2010

Other credit granting

26/03/2010

Other credit granting

02/02/2010

Other credit granting

 

 

 

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

1

Number Outstanding

0

Number Partially Satisfied

0

Number Satisfied

1

 

 

Date of Latest Mortgage Created

29/02/1988

Date of Latest Satisfaction

06/08/2009

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

06/08/2009

09/03/1988

29/02/1988

Legal Charge

N/A

Barclays 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

 

 

25/08/2010

Companies House Gazette

Notification of any change among the company's directors

10/06/2010

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

13/07/2002

Companies House Gazette

Change among directors of a company

29/09/2001

Companies House Gazette

Change among directors of a company

09/07/2001

Companies House Gazette

Change among directors of a company

12/07/2000

Companies House Gazette

Change among directors of a company

13/07/1988

Companies House Gazette

Change in the situation of a company's registered office

15/12/1986

Companies House Gazette

Change among directors of a company

 

 

 

 

Company Secretary

 

 

Secretary

MR STEPHEN LESLIE HALE

Service Address

HONEYWOOD HOUSE, 19 MILL LANE ST. IPPOLYTS, HITCHIN, HERTFORDSHIRE, SG4 7NN.

Country of Origin

UNITED KINGDOM

Date of Birth

25/04/1951

Appointment Date

13/07/1991

Other Directorships

SUTTON AND PHILLIPS,LIMITED, MICRO-AUDIT LIMITED

 

Directors

 

 

Chairman

MR JAMES ANDREW CARMICHAEL

Service Address

7 ADDISON AVENUE, LONDON, W11 4QS.

Country of Origin

UNITED KINGDOM

Date of Birth

15/02/1938

Appointment Date

13/07/1991

Other Directorships

MICRO-AUDIT LIMITED, E STREET LIMITED, ADDISON AND HOLLAND PARK VETERINARY CLINIC LIMITED


Managing Director


MR STEPHEN LESLIE HALE

Service Address

HONEYWOOD HOUSE, 19 MILL LANE ST. IPPOLYTS, HITCHIN, HERTFORDSHIRE, SG4 7NN.

Country of Origin

UNITED KINGDOM

Date of Birth

25/04/1951

Appointment Date

13/07/1991

Other Directorships

SUTTON AND PHILLIPS,LIMITED, MICRO-AUDIT LIMITED


Accountant


MR JOHN ERIC SHIERS DUNN

Service Address

YEW TREE COTTAGE UNTHANK LANE, HOLMESFIELD, SHEFFIELD, SOUTH YORKSHIRE, S18 7WF.

Country of Origin

UNITED KINGDOM

Date of Birth

07/01/1938

Appointment Date

13/07/1991

Other Directorships

SUTTON AND PHILLIPS,LIMITED, JSD CONSULTANT LIMITED


Technical Director


DR CHRISTINE JANE FLEMING

Service Address

6 APPLEGATE CLOSE, OAKWOOD, DERBY, DE21 2SL.

Country of Origin

UNITED KINGDOM

Date of Birth

07/10/1959

Appointment Date

10/07/2002


Director


MR BRIAN ANDREW MCCLUSKIE

Service Address

TORTON GROVE, TORTON LANE HARTLEBURY, KIDDERMINSTER, WORCESTERSHIRE, DY11 7SG.

Country of Origin

UNITED KINGDOM

Date of Birth

09/12/1943

Appointment Date

01/10/2001

Other Directorships

L.F.I. (U.K.) LIMITED, TOLLBLEND LIMITED, ONSIDE INDEPENDENT ADVOCACY, BIOCON LIMITED, VITAMIX LIMITED


Director


MR SHAUN ADRIAN KELLY

Service Address

ALPINE STREET, OLD BASFORD, NOTTINGHAM, NG6 0HQ.

Country of Origin

UNITED KINGDOM

Date of Birth

17/02/1959

Appointment Date

15/07/2010

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 1.00

Issued Number

20,000

Shares

Preference GBP 1.00

Issued Number

20,000

Principal Shareholder

20,000 J.E.S. Dunn

 

20,000 J.A. Carmichael

 

19,000 J.E.S. Dunn

 

19,000 J.A. Carmichael

 

400 G. Thackray

 

200 Robert Kershaw

 

125 Caroline Steeples

 

125 C.S. Matthews

 

75 S.M. Radbourne

 

75 J.A. Carmichael

 

 

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

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

SALES

 

 

4057

3744

Cost of goods sold

 

 

2168

1961

GROSS PROFIT

 

 

1889

1783

Directors Emoluments

 

 

238

217

Auditors Fees

 

 

9

9

Trading Profit

 

 

574

489

Depreciation

 

 

161

148

OPERATING PROFIT

 

 

413

341

Non Trading Income

 

 

36

52

PRE TAX PROFIT

 

 

449

393

Taxation

 

 

120

78

PROFIT AFTER TAX

 

 

329

315

Dividends Payable

 

 

190

180

RETAINED PROFITS

 

 

139

135

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

4632

4995

5237

4333

Tangible Assets

4303

4646

4868

4159

Fixed Assets

 

 

2300

1566

Intermediate assets

 

 

2568

2593

Intangible Assets

329

349

369

174

TOTAL CURRENT ASSETS

2639

1549

1545

2051

Trade debtors

942

735

593

584

Stocks

930

672

591

587

Other Current Assets

767

142

361

880

Misc Current Assets

 

44

79

130

Cash

767

98

282

750

TOTAL ASSETS

7271

6544

6782

6384

TOTAL CURRENT LIABILITIES

968

704

870

745

Trade creditors

968

704

325

319

Other Liabilities

 

 

545

426

WORKING CAPITAL

1671

845

675

1306

TOTAL LONG TERM LIABS

21

14

17

6

Other Liabilities

 

 

17

6

NET ASSETS/(LIABILITIES)

6282

5826

5895

5633

SHARE CAPITAL + RESERVES

6282

5826

5895

5633

Share Cap + Sundry Res

541

541

541

541

Issued Share Capital

 

 

40

40

Sundry Reserves

 

 

501

501

Revaluation Reserves

864

998

998

997

Profit and Loss account

4877

4287

4356

4095

SHAREHOLDERS FUNDS

6282

5826

5895

5633

CAPITAL EMPLOYED

6303

5840

5912

5639

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/03/2010

31/03/2009

31/03/2008

31/03/2007

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

 

 

702

519

Increase in Cash

 

 

(467)

9

Directors Remuneration

 

 

238

217

Auditors Remuneration

 

 

9

9

Liquid Assets

1709

833

875

1334

Net Working Capital

1671

845

675

1306

Other Deferred Liabs

21

14

17

6

Tangible Net Worth(T.N.W)

5953

5477

5526

5459

Equity

6282

5826

5895

5633

Number of Years Trading

101

100

99

98

 

 

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

2.7

2.2

1.8

2.8

Pre Tax Profit Margin%

 

 

11.1

10.5

Gross Profit%

 

 

46.6

47.6

Debtors Days (D.S.O)

 

 

53

57

Creditors Days (D.P.O)

 

 

29

31

Quick Ratio

1.8

1.2

1.1

2

W.I.P/Inventory Days

 

 

99.5

109.3

Return on Investment%

 

 

7.6

7

Return on Assets%

 

 

6.6

6.2

T.N.W/Total Assets%

81.9

83.7

81.5

85.5

Return on Capital%

 

 

7.6

7

Rtn on Shareholders Funds%

 

 

7.6

7

Working Capital/Sales%

 

 

16.6

34.9

Equity Gearing%

635.2

811.4

664.6

750.1

Stock Turnover

 

 

6.9

6.4

Days Purchases Outstanding

 

 

54.7

59.4

Sales/Fixed Assets

 

 

1.8

2.4

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

460

1089

1084

1096

Pre-Tax Profit Margin

6.4

3.3

3.6

2.7

Current Ratio

1.8

1.9

1.9

1.8

Borrowing Ratio

21.2

43

49.4

71.7

Return on Capital

26.5

11.7

14.7

15.2

Creditors Days

44

42

43

48

 

 

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

 

 

 

Financial Summary

 

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 31/03/2010.

 

No Pre-Tax Profit

The Company is exempt from the requirement to file a Profit Loss Account. We note that the difference on the Profit and Loss Account shown on the Balance Sheet is GBP 590,000 increase. This suggests that the Company may have made a post-tax profit of GBP 590,000.

 

Working Capital

The company's working capital has increased by 98 % in the period.

 

Net Worth

Net worth has increased by 8 % and now stands at GBP 6,282,000.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 363,000 to GBP 4,632,000 and are now 63 % of total assets compared with 76 % in the previous year.

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.99

UK Pound

1

Rs.73.24

Euro

1

Rs.62.80

 

 

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

 

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.