MIRA INFORM REPORT

 

 

Report Date :           

24.05.2011

 

IDENTIFICATION DETAILS

 

Name :

B & Q PLC

 

 

Formerly Known As :

B & Q (RETAIL) LIMITED.

 

 

Registered Office :

Portswood House, 1 Hampshire Corporate Park, Chandler's Ford, Eastleigh Hampshire, SO53 3YX.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

30.01.2010

 

 

Date of Incorporation :

26.02.1970

 

 

Com. Reg. No.:

00973387

 

 

Legal Form :

Public Limited Company

 

 

Line of Business :

The retail of home improvement products

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

GBP 1,125,000

 

 

Status :

Good

 

 

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

 

 Bottom of Form

 

Company Identification Details

 

Subject Reported on

B & Q PLC

Registration Number

00973387

VAT Number

GB232555575

Address

PORTSWOOD HOUSE, 1 HAMPSHIRE CORPORATE PARK, CHANDLER'S FORD, EASTLEIGH HAMPSHIRE, SO53 3YX.

Telephone

023 80256256

Facsimile

023 80275480

Web Address

www.diy.com

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 1,125,000

 

 

 

 

Official Company Data

 

 

Legal Form

Public Limited Company

Registration Number

00973387

VAT Number

GB232555575

Subject Status

Trading

Date of Incorporation

26/02/1970

Registered Office

PORTSWOOD HOUSE, 1 HAMPSHIRE CORPORATE PARK, CHANDLER'S FORD, EASTLEIGH HAMPSHIRE, SO53 3YX.

History

11/07/1998 : The Registered Office address changed from PORTSWOOD HOUSE, 1 HAMPSHIRE CORPORATE PARK,.

 

1/09/1987 : Change of name from B & Q (RETAIL) LIMITED.

Date of Last Annual Return to Registry

01/07/2010

Accounts

The last filed accounts at Companies House are those to 30/01/2010

Accounting Reference Date

31/01

 

 

 

Operations

 

 

Activities

The retail of home improvement products.

Nace Code

5246

Premises

Owned,Offices,Warehouse

Staff Employed

32,042

Trading Divisions

GARDENING DIVISION

Trade Names

B & Q, B & Q WAREHOUSE, B & Q STORES

Import Countries

USA, EUROPE

Export Countries

No Export Activity

Bankers

HSBC BANK PLC

Address

EASTLEIGH.

Sort Code

402010

Auditors

Deloitte LLP

Branches

CUSTOMER SERCVICES, TORRANCE HOUSE, ERSKINE, RENFREWSHIRE, PA8 6AT.

 

SIDCUP BY PASS, SIDCUP, KENT, DA14 6LX.

 

1 DEARSLEY RD, ENFIELD, MIDDLESEX, EN1 3RR.

 

PARK FARM RD, PARK FARM IND EST FOLKESTONE, KENT, CT19 5EA.

 

CORPORATION RD, NEWPORT, GWENT, NP19 0XB.

 

WESTHULME WAY, OLDHAM, LANCASHIRE, OL1 2PH.

 

CASTLE LA WEST, BOURNEMOUTH, DORSET, BH8 9UB.

 

UNIT 1 MANCHESTER FORT SHOPPING, CHEETHAM HILL RD, MANCHESTER, LANCASHIRE, M8 8EP.

 

701 PENISTONE RD, SHEFFIELD, SOUTH YORKSHIRE, S6 2GF.

 

35 DEVONSHIRE RD, LEICESTER, LEICESTERSHIRE, LE4 0BG.

 

SPRINGVALE IND PK, BILSTON, WEST MIDLANDS, WV14 0QL.

 

DERWENT DR, DERWENT HOWE IND EST WORKINGTON, CUMBRIA, CA14 3YW.

 

AVOCET RD, SOWTON IND EST EXETER, DEVON, EX2 7JF.

 

CRIEFF RD, PERTH, PERTHSHIRE, PH1 2NR.

 

HIGHFIELD RD, CRAIGAVON, COUNTY ARMAGH, BT64 3AD.

 

8 QUEENS DR, KILMARNOCK, AYRSHIRE, KA1 3XF.

 

FEATHERBED LA, SHREWSBURY, SHROPSHIRE, SY1 4NQ.

 

THE DROVE, NEWHAVEN, EAST SUSSEX, BN9 0AG.

 

80B NEWCRAIGHALL RD, EDINBURGH, MIDLOTHIAN, EH15 3HS.

 

BATH RD, CHIPPENHAM, WILTSHIRE, SN14 0AT.

Subsidiaries

B & Q (NEW MALDEN) LIMITED

 

B & Q CARD SERVICES LIMITED

 

B. & Q. (RETAIL) SOUTHERN LIMITED

 

B&Q (BEXLEY) LIMITED

 

B&Q (BRADFORD) LIMITED

 

B&Q (GILLINGHAM) LIMITED

 

B&Q (WATFORD) LIMITED

 

B&Q CMW LIMITED

 

B&Q INVESTMENTS LIMITED

 

DICKENS LIMITED

 

KINGFISHER BRANDS LIMITED

 

PORTSWOOD DEVELOPMENTS LIMITED

 

TIMBERLAND LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

23/05/2011

1,125,000

23/02/2011

1,125,000

23/11/2010

1,125,000

23/08/2010

1,125,000

23/05/2010

1A

1,125,000

 

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

15

30

90

 

Search History Details

 

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

 

Date

Description

17/05/2011

Other credit granting

12/05/2011

Other credit granting

11/05/2011

Other credit granting

16/04/2011

Other credit granting

08/04/2011

Other credit granting

07/04/2011

Management activities of holding companies

04/04/2011

Other credit granting

04/04/2011

Other credit granting

24/03/2011

Other credit granting

21/03/2011

Financial leasing

16/03/2011

Miscellaneous

14/03/2011

Miscellaneous

10/03/2011

Miscellaneous

28/02/2011

Other credit granting

22/02/2011

Copper production

17/02/2011

Management activities of holding companies

17/02/2011

Other credit granting

10/02/2011

Wholesale of wood, construction materials and sanitary equipment

04/02/2011

Other credit granting

20/01/2011

Other credit granting

17/01/2011

Other credit granting

13/01/2011

Other credit granting

13/01/2011

Other credit granting

12/01/2011

Miscellaneous

11/01/2011

Reproduction of computer media

10/01/2011

Other credit granting

10/12/2010

Other credit granting

08/12/2010

Other financial intermediation not elsewhere classified

07/12/2010

Other credit granting

23/11/2010

Other credit granting

16/11/2010

Labour recruitment and provision of personnel

10/11/2010

Manufacture of instruments and appliances for measuring, checking, testing, navigating an

04/11/2010

Other credit granting

03/11/2010

Other credit granting

02/11/2010

Miscellaneous

28/10/2010

Miscellaneous

21/10/2010

Labour recruitment and provision of personnel

15/10/2010

Miscellaneous

14/10/2010

Lead, zinc and tin production

13/10/2010

Other credit granting

 

 

 

Public Record Information

 

 

Summary of CCJ's/Scottish Decrees

 

Period

Last 72 Months

Last 36 Months

Last 18 Months

Amount Summary

40,555

24,777

9,350

Count Summary

45

25

12

Unsettled Amount Summary

34,638

21,134

6,668

Highest Amount Summary

3,810

3,810

2,963

 

Details of the most recent CCJ's/Scottish Decrees

 

Date

Amount

Type

Case No

Satisfied

Court

16/05/2011

451

Judgment

1UC53580

 

BASINGSTOKE

16/03/2011

2,963

Judgment

1ME00477

 

MEDWAY

24/11/2010

337

Judgment

0UC63930

 

CAMBRIDGE

03/11/2010

500

Judgment

0BN00602

 

BRIGHTON

05/08/2010

532

Judgment

0WV00153

 

WOLVERHAMPTON

03/08/2010

2,392

Judgment

0QT54705

08/09/2010

NORTHAMPTON CCBC

26/05/2010

445

Judgment

0QT46859

 

NORTHAMPTON CCBC

14/05/2010

268

Judgment

0PH00005

 

POOLE

24/02/2010

290

Judgment

0TM00102

27/05/2010

TAMWORTH

16/02/2010

410

Judgment

9QZ66985

 

NORTHAMPTON CCBC

12/01/2010

614

Judgment

9MS03147

 

MAIDSTONE

10/12/2009

148

Judgment

9XZ55902

 

NORTHAMPTON CCBC

12/10/2009

2,585

Judgment

9DN02272

 

DONCASTER

08/09/2009

1,117

Judgment

9QZ10945

 

NORTHAMPTON CCBC

08/09/2009

3,810

Judgment

9QZ10904

 

NORTHAMPTON CCBC

 

 

 

Summary of Mortgages, Charges and Satisfactions

 

 

Total Number of Mortgages/Charges Registered

9

Number Outstanding

2

Number Partially Satisfied

0

Number Satisfied

7

 

 

Date of Latest Mortgage Created

15/11/2002

Date of Latest Satisfaction

05/02/2003

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

05/02/2003

16/11/2002

15/11/2002

Legal Charge

395

Malcolm James Williams

05/02/2003

16/11/2002

15/11/2002

Legal Charge

395

Michael Stuart James And Joanne Michelle James Astrustees Of

 

14/07/1999

21/11/1997

Standard Security Which Was Presented For Registration In Scotland....

395

Anthony John Waterlow

 

01/12/1992

19/11/1992

Legal Charge

395

J Sainsbury Plc

 

22/10/1980

17/10/1980

Legal Charge

N/A

Lloyds Bank Plc

 

22/10/1980

17/10/1980

Legal Charge

N/A

Lloyds Bank Plc

 

06/05/1980

30/04/1980

Mortgage

N/A

Lloyds Bank Plc

 

06/05/1980

30/04/1980

Mortgage

N/A

Lloyds Bank Plc

 

28/04/1980

23/04/1980

Mortgage

N/A

Lloyds 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

 

07/05/2011

Companies House Gazette

Notification of any change among the company's directors

19/04/2011

Companies House Gazette

Any statement of capital and initial shareholdings

14/02/2011

Companies House Gazette

Notification of any change among the company's directors

13/11/2010

Companies House Gazette

Notification of any change among the company's directors

22/09/2010

Companies House Gazette

Notification of any change among the company's directors

23/01/2010

Companies House Gazette

Notification of any change among the company's directors

01/09/2009

Companies House Gazette

Change among directors of a company

06/02/2009

Companies House Gazette

Change among directors of a company

10/01/2009

Companies House Gazette

Change among directors of a company

17/12/2008

Companies House Gazette

Alteration in memorandum or articles of association

17/12/2008

Companies House Gazette

Change among directors of a company

29/11/2008

Companies House Gazette

Change among directors of a company

01/10/2008

Companies House Gazette

Change among directors of a company

18/09/2008

Companies House Gazette

Change among directors of a company

11/09/2008

Companies House Gazette

Change among directors of a company

11/09/2008

Companies House Gazette

Alteration in memorandum or articles of association

19/07/2008

Companies House Gazette

Change among directors of a company

04/07/2008

Companies House Gazette

Change among directors of a company

05/06/2008

Companies House Gazette

Change among directors of a company

24/05/2008

Companies House Gazette

Alteration in memorandum or articles of association

 

 

 

Company Secretary

 

 

Secretary

SALLY JANE CLIFTON

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Appointment Date

01/02/2007

 

 

 

Directors

 

 

Director

NICK FOLLAND

Service Address

3 SHELDON SQUARE, PADDINGTON, LONDON, W2 6PX.

Country of Origin

UNITED KINGDOM

Date of Birth

06/10/1965

Appointment Date

17/08/2009

Other Directorships

HARBOUR BRIDGE LIMITED, ZEUS LAND INVESTMENTS LIMITED, B. & Q. (RETAIL) SOUTHERN LIMITED, B&Q CMW LIMITED, KINGFISHER NOMINEES LIMITED, HALCYON FINANCE LIMITED, KINGFISHER INFORMATION TECHNOLOGY SERVICES (UK) LIMITED, ALCEDO FINANCE LIMITED, KINGFISHER INTERNATIONAL HOLDINGS LIMITED, EIJSVOGEL FINANCE LIMITED, SHELDON HOLDINGS LIMITED, KINGFISHER QUEST TRUSTEE LIMITED, KINGFISHER BRANDS LIMITED, NEW ENGLAND PAINT COMPANY LIMITED, KINGFISHER GIFT VOUCHERS LIMITED, KINGFISHER GROUP LIMITED, KINGFISHER FRANCE LIMITED, WAREN INVESTMENTS LIMITED, BUDLE FINANCE LIMITED, SCREWFIX INVESTMENTS LIMITED, KINGFISHER UK LIMITED, KINGFISHER (PADDINGTON) LIMITED, KINGFISHER HOLDINGS LIMITED, B&Q PROPERTIES 1 LIMITED, B&Q PROPERTIES 2 LIMITED, B&Q PROPERTIES SOUTH SHIELDS LIMITED, B&Q PROPERTIES 4 LIMITED, B&Q PROPERTIES 5 LIMITED, B&Q PROPERTIES 6 LIMITED, B&Q PROPERTIES 7 LIMITED, plus others.


Personnel Director


MS ELIZABETH BELL

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

01/10/1953

Appointment Date

17/08/2009

Other Directorships

CEDARWOOD SOLUTIONS LIMITED, SKILLSMART RETAIL LIMITED


Director


ANDREW WILLIAM LINCOLN WIGGINS

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

07/03/1963

Appointment Date

07/07/2008

Other Directorships

COBALT DATA CENTRE 3 LLP, B. & Q. (RETAIL) SOUTHERN LIMITED, WEST END PROPERTY MANAGEMENT LIMITED


Director


WILLIAM MARTYN PHILLIPS

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

12/11/1968

Appointment Date

01/09/2005

Other Directorships

CHARTWELL LAND PROPERTIES LIMITED, CHARTWELL LAND DEVELOPMENT TWO LIMITED, CHARTWELL LAND DEVELOPMENT LIMITED, CHARTWELL LAND INVESTMENTS LIMITED, B&Q PROPERTIES LIMITED, B&Q PROPERTIES NEW MALDEN LIMITED, BONDCO 1179 LIMITED, TRADE POINT LIMITED


Director


TIMOTHY JAMES O'CONNELL

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

03/10/1949

Appointment Date

15/10/2007


Director


MR EUAN ANGUS SUTHERLAND

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

06/02/1969

Appointment Date

17/06/2008

Other Directorships

SCREWFIX DIRECT LIMITED


Financial Director


MR JAMES ALAN SKELTON

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

15/11/1966

Appointment Date

26/11/2008

Other Directorships

B. & Q. (RETAIL) SOUTHERN LIMITED, CHARTWELL LAND PROPERTIES LIMITED, DICKENS LIMITED, CHARTWELL LAND DEVELOPMENT TWO LIMITED, CHARTWELL LAND DEVELOPMENT LIMITED, CHARTWELL LAND LIMITED, MARSTON LAND LIMITED, CHARTWELL LAND INVESTMENTS LIMITED, B&Q PROPERTIES LIMITED, B&Q PROPERTIES NEW MALDEN LIMITED, B&Q ESTATES, B&Q INVESTMENTS LIMITED, BONDCO 1179 LIMITED, TRADE POINT LIMITED, B&Q PROPERTIES 1 LIMITED, B&Q PROPERTIES 2 LIMITED, B&Q PROPERTIES SOUTH SHIELDS LIMITED


Director


MR STEVEN BARRY WILLETT

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

06/08/1959

Appointment Date

10/11/2009

Other Directorships

SCREWFIX DIRECT LIMITED, ECO HOME SQUAD LIMITED


Director


VERONIQUE LAURY

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

FRANCE

Date of Birth

29/06/1965

Appointment Date

01/11/2010


Director


KATHERINE PATERSON

Service Address

PORTSWOOD HOUSE 1 HAMPSHIRE CORPORA, CHANDLER'S FORD, EASTLEIGH, HAMPSHIRE, SO53 3YX.

Country of Origin

UNITED KINGDOM

Date of Birth

20/02/1971

Appointment Date

01/02/2011

 

 

 

Share Capital

 

 

Shares

Ordinary GBP 32.78

Issued Number

45,663,000

Shares

Special GBP 0.05

Issued Number

1,000

Shares

Special A GBP 0.05

Issued Number

1,000

Shares

Ordinary 1 GBP 1.00

Issued Number

150,000,000

Principal Shareholder

150,000,000 Kingfisher International Investments SAS

 

45,663,000 Kingfisher International Investments SAS

 

1,000 Kingfisher PLC

 

1,000 Kingfisher PLC

 

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

 

Ultimate Parent

KINGFISHER PLC

 

 

 

General Information

 

 

22/07/2010 

 

B&Q owner Kingfisher has reported a drop in sales and given a cautiousoutlook for consumer spending. 

 Like-for-like sales, which do not take into account sales from new stores, fell by 4.4% in the 10 weeks to 10 July in the UK and Ireland. 

 

 

 

Financial Data– Statutory Accounts

 

 

 

 

Profit and Loss

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

53

Accounts Date

30/01/2010

31/01/2009

02/02/2008

03/02/2007

Currency

GBP

GBP

GBP

GBP

SALES

3792400

3683300

3854900

3817900

Cost of goods sold

2333100

2293700

2418600

2391400

GROSS PROFIT

1459300

1389600

1436300

1426500

Wages and Salaries

418500

436000

459700

440800

Directors Emoluments

3213

2575

2926

3165

Auditors Fees

100

300

300

300

Non-Audit Fees

 

 

100

100

Trading Profit

240700

163200

173300

328700

Depreciation

92100

98200

90400

100400

OPERATING PROFIT

148600

65000

82900

228300

Non Trading Income

256500

52100

90700

93600

Interest Payable

4700

3400

2900

67000

PRE TAX PROFIT

400400

113700

170700

254900

Taxation

50500

29000

42300

48900

PROFIT AFTER TAX

349900

84700

128400

206000

RETAINED PROFITS

349900

84700

128400

206000

 

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

53

Accounts Date

30/01/2010

31/01/2009

02/02/2008

03/02/2007

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

730700

867400

968900

931700

Tangible Assets

730700

867400

968900

931700

Fixed Assets

505200

560600

589400

610300

Intermediate assets

225500

306800

379500

321400

TOTAL CURRENT ASSETS

3879400

3305900

1836900

1707500

Trade debtors

97100

8600

9200

25600

Stocks

541500

622600

736600

647600

Other Current Assets

3240800

2674700

1091100

1034300

Misc Current Assets

77200

95700

120200

122300

Due From Group

3125900

2532700

927700

889700

Cash

37700

46300

43200

22300

TOTAL ASSETS

4610100

4173300

2805800

2639200

TOTAL CURRENT LIABILITIES

955600

838900

929300

882100

Trade creditors

485000

381200

453500

398600

Short Term Loans

66900

10600

64300

66200

Other Finance

900

800

900

5900

Due To Group

66000

9800

63400

60300

Other Liabilities

403700

447100

411500

417300

WORKING CAPITAL

2923800

2467000

907600

825400

TOTAL LONG TERM LIABS

178100

94000

114700

154200

Long Term Loans

2100

3000

4900

5300

Other Finance

2100

3000

4900

5300

Other Liabilities

176000

91000

109800

148900

NET ASSETS/(LIABILITIES)

3476400

3240400

1761800

1602900

SHARE CAPITAL + RESERVES

3476400

3240400

1761800

1602900

Share Cap + Sundry Res

1954500

1967100

459600

455500

Issued Share Capital

152300

152300

152300

152300

Sundry Reserves

1802200

1814800

307300

303200

Profit and Loss account

1521900

1273300

1302200

1147400

SHAREHOLDERS FUNDS

3476400

3240400

1761800

1602900

CAPITAL EMPLOYED

3654500

3334400

1876500

1757100

 

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

53

Accounts Date

30/01/2010

31/01/2009

02/02/2008

03/02/2007

Currency

GBP

GBP

GBP

GBP

Directors Remuneration

3213

2575

2926

3165

Auditors Remuneration

100

300

300

300

Liquid Assets

134800

54900

52400

47900

Net Working Capital

2923800

2467000

907600

825400

Long Term Debt(>12 Months)

2100

3000

4900

5300

Other Deferred Liabs

176000

91000

109800

148900

Tangible Net Worth(T.N.W)

3476400

3240400

1761800

1602900

Equity

3476400

3240400

1761800

1602900

Number of Years Trading

40

39

38

37

Number of Employees

32042

34830

37740

36794

Profit per Employee

12496.1

3264.4

4523.1

6927.8

Sales per Employee

118357.2

105750.8

102143.6

103764.2

 

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

30/01/2010

31/01/2009

02/02/2008

03/02/2007

Current Ratio

4.1

3.9

2

1.9

Pre Tax Profit Margin%

10.6

3.1

4.4

6.7

Gross Profit%

38.5

37.7

37.3

37.4

Debtors Days (D.S.O)

9

1

1

2

Creditors Days (D.P.O)

47

38

43

38

Quick Ratio

3.5

3.2

1.2

1.2

W.I.P/Inventory Days

84.7

99.1

111.2

98.8

Return on Investment%

10.9

3.5

8.9

17.7

Return on Assets%

8.7

2.7

6.1

9.7

T.N.W/Total Assets%

75.4

77.6

62.8

60.7

Return on Capital%

11

3.4

9.1

14.5

Rtn on Shareholders Funds%

11.5

3.5

9.7

15.9

Working Capital/Sales%

77.1

67

23.5

21.6

Borrowing Ratio%

2

0.4

3.9

4.5

Equity Gearing%

306.6

347.3

168.8

154.7

Stock Turnover

7

5.9

5.2

5.9

Days Purchases Outstanding

75.9

60.7

68.4

60.8

Sales/Fixed Assets

7.5

6.6

6.5

6.3

Debt Gearing

0.1

0.1

0.3

0.3

 

 

 

Key Industry Sector Trends

 

 

Year

2011

2010

2009

2008

Sample Size

549

27178

36336

35919

Pre-Tax Profit Margin

4.2

2.5

0.7

0.9

Current Ratio

1.7

1.3

1.3

1.3

Borrowing Ratio

14.2

29.7

13.9

7.3

Return on Capital

44.4

42.1

37.1

41.7

Creditors Days

45

102

84

71

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Other retail sale of new goods in specialised stores

 

 

 

Financial Summary

 

Auditors Qualification

The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 30/01/2010.

 

Turnover

The subjects turnover has increased by 3 % in the year.

 

Operating Profit

Totalled GBP 148,600,000. In the year prior a Profit of GBP 65,000,000 was achieved.

 

Pre Tax Profit

The subject's profit increased by 252 % in the year.

 

Working Capital

The company's working capital has improved in the period by 19 %.

 

Net Worth

Net worth has increased by 7 % and now stands at GBP 3,476,400,000.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 136,700,000 to GBP 730,700,000 and are now 15 % of total assets compared with 20 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities increased during the period by 89% and are now 5 % of net worth compared with 3 % in the previous period.

 

Long Term Liabilities

Long term liabilities are now 4 % of total liabilities compared with 2 % in the previous period.

 

Long Term Liabilities

Long term liabilities are 5 % of capital employed, an increase of 2 % over the previous period.

 



           

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.28

UK Pound

1

Rs.73.30

Euro

1

Rs.63.61

 

 

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.