MIRA INFORM REPORT

 

 

Report Date :

13.05.2011

 

IDENTIFICATION DETAILS

 

Name :

EUROPEAN METAL RECYCLING LIMITED

 

 

Formerly Known As :

NOBLEDRIFT LIMITED.

 

 

Registered Office :

Sirius House, Delta Crescent, Warrington, Lancashire, WA5 7NS.

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

02.08.1994

 

 

Com. Reg. No.:

02954623

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Reclamation, processing, brokerage and trading in metals, haulage, shipbroking and chartering and the holding of commercial, production and invstmt prpties.

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

GBP 1,125,000

Status :

Excellent

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

EUROPEAN METAL RECYCLING LIMITED

Registration Number

02954623

Address

SIRIUS HOUSE, DELTA CRESCENT, WARRINGTON, LANCASHIRE, WA5 7NS.

Telephone

01925 715 400

Facsimile

01925 713 470

Web Address

www.emrltd.com

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 1,125,000

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

02954623

Subject Status

Trading

Date of Incorporation

02/08/1994

Registered Office

SIRIUS HOUSE, DELTA CRESCENT WESTBROOK, WARRINGTON, LANCASHIRE, WA5 7NS.

History

28/09/2001 : The Registered Office address changed from CLARENDON HOUSE, LIVERPOOL STREET, SALFORD, M.

 

3/07/1999 : The Registered Office address changed from EMR HOUSE, LIVERPOOL STREET, SALFORD, M5 4E.

 

13/05/1999 : The Registered Office address changed from ALEXANDRA BUILDING, ALEXANDRA DOCK NO 1, BOOT.

 

21/12/1994 : Change of name from NOBLEDRIFT LIMITED.

 

28/09/1994 : The Registered Office address changed from 84 TEMPLE CHAMBERS, TEMPLE AVENUE, LONDON, EC.

 

3/08/1994 : Change of name from NOBLECRIFT LIMITED.

Date of Last Annual Return to Registry

18/02/2011

Accounts

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

Accounting Reference Date

31/12

 

 

 

Operations

 

 

Activities

A group engaged in reclamation, processing, brokerage and trading in metals, haulage, shipbroking and chartering and the holding of commercial, production and invstmt prpties.

Nace Code

5157

Premises

Owned,Offices,Warehouse,Factory

Staff Employed

2,136

Trade Names

EMR

Import Countries

ALL OVER THE WORLD

Export Countries

ALL OVER THE WORLD

Bankers

BARCLAYS BANK PLC

Address

SWINDON REGENT STREET.

Sort Code

208458

Auditors

Grant Thornton UK LLP

Branches

SUBJ. HAS APPROX 40 UK BRANCHES.

 

WEST EGERTON STREET, SALFORD, MANCHESTER.

 

BRIDGE HOUSE, GIPSY LANE, SWINDON, WILTSHIRE, SN2 8DZ.

 

BENTLEY ROAD SOUTH, WEDNESBURY, WEST MIDLANDS, WS10 8LW.

 

MANOR RD, ERITH, KENT, DA8 2AD.

 

111 FORDHAM RD, SNAILWELL NEWMARKET, SUFFOLK, CB8 7ND.

 

UNCOUTH RD, ROCHDALE, LANCASHIRE, OL16 3DD.

 

HILL WORKS, DOWNING ST, SMETHWICK, WEST MIDLANDS, B66 2PG.

 

IRWELL PK WAY, ECCLES MANCHESTER, LANCASHIRE, M30 0SA.

 

ALEXANDRA BUILDING, ALEXANDRA DOCK 1, BOOTLE, MERSEYSIDE, L20 1BX.

 

BYARD RD, GLOUCESTER, GLOUCESTERSHIRE, GL2 5DF.

 

UNIT12B, WHITEWALL RD, MEDWAY CITY EST ROCHESTER, KENT, ME2 4DZ.

 

739 SOUTH ST, GLASGOW, LANARKSHIRE, G14 0BX.

 

106 SCRUBS LA, LONDON, NW10 6QY.

 

HARVEY REEVES RD, NORTHAMPTON, NORTHAMPTONSHIRE, NN5 5JR.

 

BRIGHTON RD, SHOREHAM-BY-SEA, WEST SUSSEX, BN43 6RN.

 

TRINITY RD, KINGSBURY TAMWORTH, STAFFORDSHIRE, B78 2LB.

 

THE DOCKS, SHARPNESS BERKELEY, GLOUCESTERSHIRE, GL13 9UX.

 

PARKHALL WORKS, PARKHALL RD, STOKE-ON-TRENT, STAFFORDSHIRE, ST3 5AX.

 

103 FORDHAM RD, SNAILWELL NEWMARKET, SUFFOLK, CB8 7NB.

Subsidiaries

ALEXANDER KERR & CO. LIMITED

 

ALLEN ROWLAND & COMPANY LIMITED

 

ANGLO IRISH CONTAINER LINE LIMITED

 

BOREHAM RECLAMATIONS LIMITED

 

BULK HANDLING SERVICES (TILBURY) LIMITED

 

C D JORDAN & SON (TRANSPORT) LIMITED

 

C.D. JORDAN & SON LIMITED

 

CARDENE LIMITED

 

CLEVELAND METALS LIMITED

 

COOPER BARNES METALS LIMITED

 

COOPERS (METALS) LIMITED

 

COOPERS HOLDINGS LIMITED

 

COOPERS METALS (HOLDINGS) LIMITED

 

COOPERS NON FERROUS LIMITED

 

E.BARNES & CO.,LIMITED

 

ELVIS UK LTD

 

EMR EXPORTS LIMITED

 

EMR MIDLAND SHREDDERS LIMITED

 

EMR SHIPPING LIMITED

 

EMR 2003

 

EUROPEAN METAL RECYCLING (DORMANT) LIMITED

 

EUROPEAN METAL RECYCLING (INTERNATIONAL) LIMITED

 

EUROPEAN METAL RECYCLING (USA) LIMITED

 

EVER 1052 LIMITED

 

EVER 1193 LIMITED

 

F ASPINALL (PORTSMOUTH) LIMITED

 

FASTBULK LIMITED

 

FASTBULK LIMITED

 

FINDSUITE LIMITED

 

FIXCROFT LIMITED

 

HARTLEPOOL STEELS LIMITED

 

HENDERSON KERR (SCRAP PROCESSORS) LIMITED

 

HENDERSON KERR LIMITED

 

INTERNATIONAL METAL RECYCLING UK LIMITED

 

ISLAND RECYCLING LIMITED

 

J.T. BROADHURST & SONS LIMITED

 

JACKSON DUNN LIMITED

 

JOHN YOUNG (SUNDERLAND) LIMITED

 

JORDANS (NEWHAVEN) LIMITED

 

LLOYDS METAL PROCESSORS LIMITED

 

MAYER ENVIRONMENTAL LTD.

 

MAYER PARRY (BRENTFORD) LIMITED

 

MAYER PARRY (EAST ANGLIA) LIMITED

 

MAYER PARRY (LEEMAN) LIMITED

 

MAYER PARRY (ROTHERHAM) LIMITED

 

MAYER PARRY PROPERTY SERVICES LIMITED

 

MAYER PARRY RECYCLING (HOLDINGS) LIMITED

 

MAYER PARRY RECYCLING LIMITED

 

MEON VALLEY METALS LIMITED

 

MIDLAND SHREDDERS LIMITED

 

MOSSDALE METALS (DURHAM CITY) LIMITED

 

MOUNTSTAR METAL CORPORATION LIMITED

 

NORTON BARROW (HOLDINGS) LIMITED

 

NORTON BARROW (METALS) LIMITED

 

PARRY (WILLESDEN) LTD.

 

PAVILION TRANSPORT (WHITWORTH) LIMITED

 

ROBINSON BROS. (NON-FERROUS) LIMITED

 

ROBINSON GROUP LTD

 

ROBINSON SHIPPING SERVICES LIMITED

 

SCRAP PROCESSING (PORTSMOUTH) LIMITED

 

SHEPPARD GROUP LIMITED

 

SHEPPARDS WASTE RECOVERY SERVICES (ROCHDALE) LIMITED

 

SMITH AND COMPANY (BEDFORD) LIMITED

 

SMITH AND COMPANY (HOLDINGS) LIMITED

 

T LETHBRIDGE LIMITED

 

T.HOLLOWAY & SONS(METALS)LIMITED

 

UNITED FERROUS SUPPLIES LIMITED

 

WINCHESTER RECYCLING LIMITED

 

WISBECH METAL AND PAPER LIMITED

 

 

 

 

Previous Searches

 

Search History Summary

 

Search History Details

 

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

 

Date

Description

24/03/2011

Other credit granting

04/03/2011

Wholesale of metals and metal ores

01/03/2011

Miscellaneous

24/02/2011

Other credit granting

23/02/2011

Copper production

23/02/2011

Miscellaneous

22/02/2011

Wholesale of solid, liquid and gaseous fuels and related products

21/02/2011

Manufacture of fasteners, screw machine products, chain and springs

18/02/2011

Other financial intermediation not elsewhere classified

17/02/2011

Installation of electrical wiring and fittings

16/02/2011

Manufacture of rubber tyres and tubes

15/02/2011

Wholesale of solid, liquid and gaseous fuels and related products

08/02/2011

Other credit granting

08/02/2011

Other credit granting

13/01/2011

Miscellaneous

13/01/2011

Labour recruitment and provision of personnel

10/01/2011

Miscellaneous

06/01/2011

Other credit granting

05/01/2011

Wholesale of solid, liquid and gaseous fuels and related products

16/12/2010

Miscellaneous

14/12/2010

Other credit granting

03/12/2010

Operation of gravel and sand pits

01/12/2010

Financial leasing

01/12/2010

Financial leasing

17/11/2010

Miscellaneous

17/11/2010

Wholesale of solid, liquid and gaseous fuels and related products

16/11/2010

Manufacture of rubber tyres and tubes

15/11/2010

Wholesale of metals and metal ores

12/11/2010

Other credit granting

09/11/2010

Manufacture of fasteners, screw machine products, chain and springs

03/11/2010

Wholesale of solid, liquid and gaseous fuels and related products

19/10/2010

Labour recruitment and provision of personnel

19/10/2010

Wholesale of solid, liquid and gaseous fuels and related products

14/10/2010

Manufacture of wire products

11/10/2010

Miscellaneous

06/10/2010

Other credit granting

05/10/2010

Other credit granting

05/10/2010

Other credit granting

30/09/2010

Operation of gravel and sand pits

30/09/2010

Operation of gravel and sand pits

 

 

 

Public Record Information

 

 

Summary of CCJ's/Scottish Decrees

 

Period

Last 72 Months

Last 36 Months

Last 18 Months

Amount Summary

3,218

3,218

2,458

Count Summary

2

2

1

Unsettled Amount Summary

2,458

2,458

2,458

 

Details of the most recent CCJ's/Scottish Decrees

 

Date

Amount

Type

Case No

Satisfied

Court

11/02/2011

2,458

Judgment

0UD02185

 

CROYDON

08/12/2008

760

Judgment

8XH83773

19/03/2009

NORTHAMPTON CCBC

 

 

 

Summary of Mortgages, Charges and Satisfactions

 

 

Total Number of Mortgages/Charges Registered

18

Number Outstanding

1

Number Partially Satisfied

0

Number Satisfied

17

 

 

Date of Latest Mortgage Created

05/11/2010

Date of Latest Satisfaction

10/11/2010

 

 

 

 

 

 

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

10/11/2010

05/11/2010

Debenture

MG01

Hsbc Corporate Trustee Company (Uk) Limited (The "Security A

10/11/2010

13/03/2010

11/03/2010

Supplemental Legal Charge

MG01

Hsbc Bank Plc (The Security Agent)

10/11/2010

12/03/2010

09/03/2010

Supplemental Legal Charge

MG01

Hsbc Bank Plc (The Security Agent)

10/11/2010

20/05/2009

08/05/2009

Supplemental Legal Charge

395

Hsbc Bank Plc (Security Agent)

10/11/2010

20/01/2009

14/01/2009

Group Debenture

395

Hsbc Bank Plc ("Security Agent")

07/03/2009

17/04/2007

02/04/2007

Fixed And Floating Security Document

395

Hsbc Bank Plc As Security Trustee For The Benefit Of The Fin

07/03/2009

09/03/2006

03/03/2006

Fixed And Floating Security Document

395

Hsbc Bank Plc As Security Trustee For The Benefit Of The Fin

07/03/2009

09/05/2005

04/05/2005

Fixed And Floating Security Document

395

Hsbc Bank Plc As Security Trustee For The Benefit Of The Fin

12/05/2005

16/05/2000

03/05/2000

Fixed And Floating Security Document

395

Hsbc Investment Bank Plc (The "Security Trustee")

12/05/2005

04/02/2000

03/02/2000

Fixed Charge

395

Lloyds Udt Limited

 

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

 

26/11/2010

Companies House Gazette

Notification of any change among the company's directors

30/11/2007

Companies House Gazette

Change among directors of a company

28/08/2002

Companies House Gazette

Change among directors of a company

02/06/2000

Companies House Gazette

Change among directors of a company

23/05/2000

Companies House Gazette

Change among directors of a company

09/05/2000

Companies House Gazette

Change among directors of a company

26/04/2000

Companies House Gazette

Resolutions or agreements to which section 380 applies (relating to shares rights or names)

26/04/2000

Companies House Gazette

"Resolutions which give vary

26/04/2000

Companies House Gazette

Alteration in memorandum or articles of association

23/02/1999

Companies House Gazette

Change among directors of a company

01/07/1998

Companies House Gazette

Change among directors of a company

11/02/1998

Companies House Gazette

Change among directors of a company

26/08/1995

Companies House Gazette

Change among directors of a company

15/12/1994

Companies House Gazette

Change among directors of a company

15/12/1994

Companies House Gazette

Alteration in memorandum or articles of association

15/12/1994

Companies House Gazette

"Resolutions which give vary

28/09/1994

Companies House Gazette

Alteration in memorandum or articles of association

28/09/1994

Companies House Gazette

Change among directors of a company

28/09/1994

Companies House Gazette

"Resolutions which give vary

 

 

 

Company Secretary

 

 

Secretary

CHRISTOPHER JOHN TINSLEY

Service Address

SIRIUS HOUSE, DELTA CRESCENT WESTBROOK, WARRINGTON, CHESHIRE, WA5 7NS.

Country of Origin

UNITED KINGDOM

Appointment Date

20/05/2010

 

 

 

Directors

 

 

Director

MR PHILLIP ROBERT SHEPPARD

Service Address

SIRIUS HOUSE DELTA CRESCENT, WESTBROOK, WARRINGTON, CHESHIRE, WA5 7NS.

Country of Origin

UNITED KINGDOM

Date of Birth

11/01/1947

Appointment Date

26/09/1994

Other Directorships

HENDERSON KERR LIMITED, ALEXANDER KERR & CO. LIMITED, HENDERSON KERR (SCRAP PROCESSORS) LIMITED, COOPER BARNES METALS LIMITED, MAYER PARRY (EAST ANGLIA) LIMITED, MAYER PARRY (BRENTFORD) LIMITED, SMITH AND COMPANY (HOLDINGS) LIMITED, ALLEN ROWLAND & COMPANY LIMITED, J.T. BROADHURST & SONS LIMITED, COOPERS METALS (HOLDINGS) LIMITED, C D JORDAN & SON (TRANSPORT) LIMITED, MEON VALLEY METALS LIMITED, CLEVELAND METALS LIMITED, ROBINSON GROUP LTD, E.BARNES & CO.,LIMITED, T.HOLLOWAY & SONS(METALS)LIMITED, MOUNTSTAR METAL CORPORATION LIMITED, SCRAP PROCESSING (PORTSMOUTH) LIMITED, EMR MIDLAND SHREDDERS LIMITED, C.D. JORDAN & SON LIMITED, T LETHBRIDGE LIMITED, MAYER PARRY RECYCLING (HOLDINGS) LIMITED, SHEPPARD GROUP LIMITED, SMITH AND COMPANY (BEDFORD) LIMITED, SHEPPARDS WASTE RECOVERY SERVICES (ROCHDALE) LIMITED, WISBECH METAL AND PAPER LIMITED, F ASPINALL (PORTSMOUTH) LIMITED, JORDANS (NEWHAVEN) LIMITED, P.M.C. (LLANBEDROG)LIMITED, COOPERS HOLDINGS LIMITED, plus others.


Director


MR ROBIN SHEPPARD

Service Address

SIRIUS HOUSE DELTA CRESCENT, WESTBROOK, WARRINGTON, CHESHIRE, WA5 7NS.

Country of Origin

UNITED KINGDOM

Date of Birth

04/08/1954

Appointment Date

26/09/1994

Other Directorships

SHEPPARD GROUP LIMITED, SHEPPARDS WASTE RECOVERY SERVICES (ROCHDALE) LIMITED, JACKSON DUNN LIMITED, EMR 2003


Director


COLIN DAVID ILES

Service Address

SIRIUS HOUSE DELTA CRESCENT, WESTBROOK, WARRINGTON, CHESHIRE, WA5 7NS.

Country of Origin

UNITED KINGDOM

Date of Birth

04/09/1944

Appointment Date

29/11/1994

Other Directorships

MOUNTSTAR METAL CORPORATION LIMITED, C.D. JORDAN & SON LIMITED, MAYER ENVIRONMENTAL LTD., EMR 2003, EUROPEAN METAL RECYCLING (INTERNATIONAL) LIMITED, EUROPEAN METAL RECYCLING (USA) LIMITED, EUROPEAN METAL RECYCLING (DORMANT) LIMITED


Director


EDWARD SCOTT PYSDEN

Service Address

EVERSHEDS LLP EVERSHEDS HOUSE, 70-76 GREAT BRIDGEWATER STREET, MANCHESTER, M1 5ES.

Country of Origin

UNITED KINGDOM

Date of Birth

06/05/1948

Appointment Date

27/10/2010

Other Directorships

EVERSHEDS LLP, CHESHIRE & WARRINGTON TOURISM BOARD


Director


CHRISTOPHER PHILLIP SHEPPARD

Service Address

SIRIUS HOUSE DELTA CRESCENT, WESTBROOK, WARRINGTON, CHESHIRE, WA5 7NS.

Country of Origin

UNITED KINGDOM

Date of Birth

07/07/1974

Appointment Date

20/11/2007

Other Directorships

HENDERSON KERR LIMITED, ALEXANDER KERR & CO. LIMITED, HENDERSON KERR (SCRAP PROCESSORS) LIMITED, COOPER BARNES METALS LIMITED, MAYER PARRY (EAST ANGLIA) LIMITED, MAYER PARRY (BRENTFORD) LIMITED, SMITH AND COMPANY (HOLDINGS) LIMITED, ALLEN ROWLAND & COMPANY LIMITED, J.T. BROADHURST & SONS LIMITED, COOPERS METALS (HOLDINGS) LIMITED, C D JORDAN & SON (TRANSPORT) LIMITED, MEON VALLEY METALS LIMITED, CLEVELAND METALS LIMITED, ROBINSON GROUP LTD, E.BARNES & CO.,LIMITED, T.HOLLOWAY & SONS(METALS)LIMITED, MOUNTSTAR METAL CORPORATION LIMITED, SCRAP PROCESSING (PORTSMOUTH) LIMITED, EMR MIDLAND SHREDDERS LIMITED, C.D. JORDAN & SON LIMITED, T LETHBRIDGE LIMITED, MAYER PARRY RECYCLING (HOLDINGS) LIMITED, SHEPPARD GROUP LIMITED, SMITH AND COMPANY (BEDFORD) LIMITED, SHEPPARDS WASTE RECOVERY SERVICES (ROCHDALE) LIMITED, WISBECH METAL AND PAPER LIMITED, F ASPINALL (PORTSMOUTH) LIMITED, JORDANS (NEWHAVEN) LIMITED, COOPERS HOLDINGS LIMITED, EMR SHIPPING LIMITED, plus others.

 

 

 

Share Capital

 

 

Shares

Ordinary A GBP 0.01

Issued Number

10,000,000

Shares

Cumulative Preference GBP 1.00

Issued Number

350,000

Shares

Ordinary B GBP 0.01

Issued Number

124,741

Principal Shareholder

1,298,800 Phillip Robert Sheppard

 

1,298,800 Trevor Sheppard

 

1,298,800 Robin Sheppard

 

1,298,800 Clive Sheppard

 

1,000,000 Trevor Sheppard Children's Settlement Trust

 

1,000,000 Robin Sheppard Children's Settlement Trust

 

1,000,000 Clive Sheppard Children's Settlement Trust

 

1,000,000 Phillip Sheppard Children's Settlement Trust

 

402,400 Robert Sheppard

 

201,200 Children Of T.J. (Trevor) Sheppard Trust

 

201,200 Children Of P.R. (Phillip) Sheppard Trust

 

87,500 Children Of T.J. (Trevor) Sheppard Trust

 

87,500 Children Of P.R. (Phillip) Sheppard Trust

 

87,500 Children Of R. (Robin) Sheppard Trust

 

87,500 Children Of C. (Clive) Sheppard Trust

 

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

 

 

 

 

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

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Consolidated

Yes

Yes

Yes

Yes

Currency

GBP

GBP

GBP

GBP

SALES

1843056

3099096

2243115

1690913

Cost of goods sold

1496362

2740180

1868952

1395529

GROSS PROFIT

346694

358916

374163

295384

Wages and Salaries

79894

122218

87042

68919

Directors Emoluments

12590

19539

18520

13497

Auditors Fees

321

314

373

110

Non-Audit Fees

4

45

30

2

Trading Profit

135778

110520

157528

130045

Depreciation

39476

36629

27697

21133

OPERATING PROFIT

96302

73891

129831

108912

Non Trading Income

5356

4204

2801

4851

Interest Payable

10563

14651

13321

9735

PRE TAX PROFIT

91095

63444

119311

104028

Taxation

32745

34902

41992

33941

PROFIT AFTER TAX

58350

28542

77319

70087

RETAINED PROFITS

58350

28542

77319

70087

 

 

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

Consolidated

Yes

Yes

Yes

Yes

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

479999

484382

378582

285418

Tangible Assets

317268

263422

191778

184765

Fixed Assets

205554

246062

167894

141516

Intermediate assets

111714

17360

23884

43249

Intangible Assets

162731

220960

186804

100653

TOTAL CURRENT ASSETS

557496

477837

445157

393563

Trade debtors

221869

100073

210423

134428

Stocks

250125

298778

202361

197304

Other Current Assets

85502

78986

32373

61831

Misc Current Assets

41105

48311

25524

22683

Due From Group

32376

208

 

 

Cash

12021

30467

6849

39148

TOTAL ASSETS

1037495

962219

823739

678981

TOTAL CURRENT LIABILITIES

390126

347295

306062

266963

Trade creditors

167581

127636

125849

114106

Short Term Loans

104272

105213

78161

38320

Bank Overdraft

36562

32154

9042

34466

Other Finance

61853

73059

69119

3854

Due To Group

5857

 

 

 

Other Liabilities

118273

114446

102052

114537

WORKING CAPITAL

167370

130542

139095

126600

TOTAL LONG TERM LIABS

147707

156970

164671

131282

Long Term Loans

96075

110851

124247

91226

Other Finance

96075

110851

124247

91226

Other Liabilities

51632

46119

40424

40056

NET ASSETS/(LIABILITIES)

499662

457954

353006

280736

SHARE CAPITAL + RESERVES

499662

457954

353006

280736

Share Cap + Sundry Res

8127

8127

8127

8127

Issued Share Capital

101

103

103

103

Sundry Reserves

8026

8024

8024

8024

Revaluation Reserves

4128

4128

4128

4128

Profit and Loss account

487407

445699

340751

268481

SHAREHOLDERS FUNDS

499662

457954

353006

280736

CAPITAL EMPLOYED

647369

614924

517677

412018

 

 

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

Consolidated

Yes

Yes

Yes

Yes

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

101787

239794

103919

182141

Increase in Cash

(24916)

5896

(6875)

44742

Directors Remuneration

12590

19539

18520

13497

Auditors Remuneration

321

314

373

110

Liquid Assets

233890

130540

217272

173576

Net Working Capital

167370

130542

139095

126600

Long Term Debt(>12 Months)

96075

110851

124247

91226

Other Deferred Liabs

51632

46119

40424

40056

Tangible Net Worth(T.N.W)

336931

236994

166202

180083

Equity

499662

457954

353006

280736

Number of Years Trading

15

14

13

12

Number of Employees

2136

2608

2365

1959

Profit per Employee

42647.5

24326.7

50448.6

53102.6

Sales per Employee

862853.9

1188303.7

948463

863151.1

 

 

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

Consolidated

Yes

Yes

Yes

Yes

Current Ratio

1.4

1.4

1.5

1.5

Long Term Debt/T.N.W

0.3

0.5

0.7

0.5

Pre Tax Profit Margin%

4.9

2

5.3

6.2

Gross Profit%

18.8

11.6

16.7

17.5

Debtors Days (D.S.O)

44

12

34

29

Creditors Days (D.P.O)

33

15

20

25

Quick Ratio

0.8

0.5

0.8

0.7

W.I.P/Inventory Days

61

39.8

39.5

51.6

Return on Investment%

13.5

10.8

22.3

25.3

Return on Assets%

8.8

6.6

14.5

15.3

T.N.W/Total Assets%

32.5

24.6

20.2

26.5

Return on Capital%

14.1

10.3

23

25.2

Rtn on Shareholders Funds%

18.2

13.9

33.8

37.1

Working Capital/Sales%

9.1

4.2

6.2

7.5

Borrowing Ratio%

59.5

91.2

121.8

71.9

Equity Gearing%

92.9

90.8

75

70.5

Stock Turnover

7.4

10.4

11.1

8.6

Days Purchases Outstanding

40.9

17

24.6

29.8

Sales/Fixed Assets

9

12.6

13.4

11.9

Debt Gearing

28.5

46.8

74.8

50.7

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

3133

6410

6546

6639

Pre-Tax Profit Margin

3.7

2.6

3.6

4.6

Current Ratio

1.6

1.7

1.5

1.5

Borrowing Ratio

77.4

94.3

104.2

108.6

Return on Capital

21.9

20.2

25.6

30.6

Creditors Days

52

51

54

75

 

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 decreased by 41 % and reduced by 1,256,040,000 to GBP 1,843,056,000.

 

Operating Profit

Totalled GBP 96,302,000. In the year prior a Profit of GBP 73,891,000 was achieved.

 

Pre Tax Profit

The subject's profit increased by 43 % in the year.

 

Working Capital

The company's working capital has increased by 28 % in the period.

 

Net Worth

Net worth has increased by 9 % and now stands at GBP 499,662,000.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 4,383,000 to GBP 479,999,000 and are now 46 % of total assets compared with 50 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities reduced during the period by 5 % and are now 30 % of net worth compared with 34 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 14 % of total liabilities compared with 16 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 23 % of capital employed, a decrease of 3 % over the previous period.


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.79

UK Pound

1

Rs.73.19

Euro

1

Rs.63.59

 

 

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.