MIRA INFORM REPORT

 

 

Report Date :

28.05.2011

 

IDENTIFICATION DETAILS

 

Correct Name :

E.L.G. HANIEL METALS LIMITED

 

 

Formerly Known As :

E.L.G. METALS LIMITED

 

 

Registered Office :

Templeborough Works, Sheffield Road, Tinsley Sheffield, South Yorkshire, S9 1rt.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

18.09.1980

 

 

Com. Reg. No.:

01517971

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer of Metal traders.

 

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 466,000

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

E.L.G. HANIEL METALS LIMITED

Registration Number

01517971

VAT Number

GB438924616

Address

TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, SHEFFIELD, SOUTH YORKSHIRE, S9 1RT.

Telephone

0114 244 3333

Facsimile

0114 256 1742

Email

info@elg.co.uk

Web Address

www.elg.co.uk

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 466,000

 

 

 

 

 

Official Company Data

 

 

Legal Form

Private Limited

Registration Number

01517971

VAT Number

GB438924616

Subject Status

Trading

Date of Incorporation

18/09/1980

Registered Office

TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, TINSLEY SHEFFIELD, SOUTH YORKSHIRE, S9 1RT.

History

7/12/2006 : The Registered Office address changed from 291 CLARE STREET, LONDON, E2 9HA, E2 9HA.

 

27/09/2006 : The Registered Office address changed from TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, SHEFFIEL.

 

12/01/1987 : Change of name from E.L.G. METALS LIMITED.

 

31/12/1981 : Change of name from CLOISTERS ENGINEERING LIMITED.

 

11/02/1981 : Change of name from CLOISTERS ENGINEERING LIMITED.

Date of Last Annual Return to Registry

26/07/2010

Accounts

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

Accounting Reference Date

31/12

 

 

 

Operations

 

 

Activities

Manufacturers Metal traders. T/O = Revenue.

Nace Code

5152

Premises

Leased,Offices,Factory

Staff Employed

208

Trading Divisions

CARRS SPECIAL STEELS

Import Countries

FAR EAST

Export Countries

EUROPE

Bankers

BARCLAYS BANK PLC

Address

SHEFFIELD CITY.

Sort Code

207689

Auditors

Hawsons

Branches

HEATH ROAD, DARLASTON, WEDNESBURY, WEST MIDLANDS.

 

12-14 RIVER RD, BARKING, ESSEX, IG11 0DG.

 

FACTORY RD, BLAYDON-ON-TYNE, TYNE AND WEAR, NE21 5RZ.

 

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

 

22 KYLE RD, IRVINE IND EST IRVINE, AYRSHIRE, KA12 8LD.

 

DITTON RD, WIDNES, CHESHIRE, WA8 0PP.

 

RAGLAN ST, HYDE, CHESHIRE, SK14 2DX.

 

WEDSLEY BRIDGE, PENISTONE ROAD NORTH, SHEFFIELD, SOUTH YORKSHIRE, S6 1LL.

Associated Companies

E L G METALS (NORTH WEST) LTD

 

NI-CHRO ALLOYS BARKING (HOLDINGS) LTD

Subsidiaries

DONAT CONSULTANTS LIMITED

 

EUROPEAN TRADE SALES LIMITED

 

FLOWSTREAM LIMITED

 

NATIONAL SCRAP METALS LIMITED

 

PRIMECHANCE LIMITED

 

SHEARER MORMET LIMITED

 

S2B2 LIMITED

 

 

 

Historical Rating

 

 

Date

Monthly Credit Guide

27/09/2010

466,000

27/06/2010

134,000

27/03/2010

143,000

27/12/2009

150,000

27/09/2009

150,000

 

 

 

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

23/09/1999

Date of Latest Satisfaction

08/09/2010

 

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

08/09/2010

30/09/1999

23/09/1999

Legal Charge

395

David John Stokes And Michael Joseph Moore

 

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

 

25/06/2007

Companies House Gazette

Change among directors of a company

14/11/2002

Companies House Gazette

Alteration in memorandum or articles of association

20/06/2002

Companies House Gazette

Change among directors of a company

08/01/2001

Companies House Gazette

Change among directors of a company

16/02/2000

Companies House Gazette

Change among directors of a company

01/10/1996

Companies House Gazette

Change among directors of a company

08/11/1991

Companies House Gazette

Rights of shares

07/11/1991

Companies House Gazette

Alteration in memorandum or articles of association

07/02/1991

Companies House Gazette

Rights of shares

15/01/1991

Companies House Gazette

Alteration in memorandum or articles of association

03/02/1989

Companies House Gazette

Change among directors of a company

16/01/1989

Companies House Gazette

Change among directors of a company

08/12/1988

Companies House Gazette

Documents delivered by a company under section 241 (annual accounts)

29/03/1988

Companies House Gazette

Change in the situation of a company's registered office

 

Company Secretary

 

 

Secretary

MR JON PAUL GREENWOOD

Service Address

TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, TINSLEY SHEFFIELD, SOUTH YORKSHIRE, S9 1RT.

Country of Origin

UNITED KINGDOM

Date of Birth

28/05/1966

Appointment Date

27/01/2000

 

 

 

Directors

 

 

Director

MR MICHAEL GEORGE WRIGHT

Service Address

WHITE HOUSE FARM, WHITE HOUSE FARM SHEFFIELD ROAD, HATHERSAGE, S32 1DA.

Country of Origin

UNITED KINGDOM

Date of Birth

06/07/1947

Appointment Date

20/07/1991

Other Directorships

THE GENTECH PARTNERSHIP 1 LLP, TAXI TECHNOLOGY LIMITED LIABILITY PARTNERSHIP, SHEARER MORMET LIMITED, NAFED SCRAP LIMITED, CONSOLIDATED STAINLESS RECYCLING LIMITED, S2B2 LIMITED, T. W. WARD (STEEL & ALLOYS) LIMITED, THE BRITISH METALS RECYCLING ASSOCIATION, PEARSE COMPLEX ALLOYS LIMITED, KENTWRIGHT LIMITED


Financial Controller


DETLEF DRAFZ

Service Address

TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, TINSLEY SHEFFIELD, SOUTH YORKSHIRE, S9 1RT.

Country of Origin

GERMANY

Date of Birth

27/06/1962

Appointment Date

31/05/2007


Director


NORBERT SPAKER

Service Address

TEMPLEBOROUGH WORKS, SHEFFIELD ROAD, TINSLEY SHEFFIELD, SOUTH YORKSHIRE, S9 1RT.

Country of Origin

GERMANY

Date of Birth

24/02/1957

Appointment Date

31/05/2007


Director


JEREMY GORDON EDMISTON

Service Address

RIVERDALE RIDDINGS LANE, CURBAR, CALVER, DERBYSHIRE, S32 3YN.

Country of Origin

UNITED KINGDOM

Date of Birth

30/03/1960

Appointment Date

01/07/2002

Other Directorships

SHEARER MORMET LIMITED, CONSOLIDATED STAINLESS RECYCLING LIMITED, S2B2 LIMITED, PEARSE COMPLEX ALLOYS LIMITED

 

Share Capital

 

 

Shares

Ordinary A GBP 1.00

Issued Number

2,700,000

Shares

Ordinary B GBP 1.00

Issued Number

300,000

Principal Shareholder

2,700,000 ELG Hamiel GMBH

 

300,000 ELG Hamiel GMBH

 

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

 

Holding Company

ELG Hamiel GMBH, a company incorporated in GERMANY

Ultimate Parent

FRANZ HANIEL & CIE GMBH, a company incorporated in GERMANY

 

 

 

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

31/12/2009

31/12/2008

31/12/2007

31/12/2006

Currency

GBP

GBP

GBP

GBP

SALES

181606

276487

337843

238486

UK sales

112287

189826

218816

152250

Export

69319

86661

119027

86236

Cost of goods sold

165683

245458

295866

207835

GROSS PROFIT

15923

31029

41977

30651

Wages and Salaries

6563

11577

8666

7834

Directors Emoluments

525

2147

595

1479

Auditors Fees

42

43

33

33

Non-Audit Fees

20

88

21

30

Trading Profit

9495

21757

34146

22460

Depreciation

1240

1122

988

714

OPERATING PROFIT

8255

20635

33158

21746

Non Trading Income

1568

17

(1)

18

Interest Payable

892

2641

2887

2030

PRE TAX PROFIT

8931

18011

30270

19734

Taxation

2119

5424

9164

5985

PROFIT AFTER TAX

6812

12587

21106

13749

Dividends Payable

5000

15000

22500

 

RETAINED PROFITS

1812

(2413)

(1394)

13749

 

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

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

26414

32277

10813

8393

Tangible Assets

14623

32271

10798

8323

Fixed Assets

10903

10563

9593

8323

Intermediate assets

3720

21708

1205

 

Intangible Assets

11791

6

15

70

TOTAL CURRENT ASSETS

57886

39644

64632

61818

Trade debtors

18463

18667

16999

29614

Stocks

36969

19365

41582

30661

Other Current Assets

2454

1612

6051

1543

Misc Current Assets

2137

1468

3549

1522

Due From Group

317

143

2501

 

Cash

 

1

1

21

TOTAL ASSETS

84300

71921

75445

70211

TOTAL CURRENT LIABILITIES

57618

47452

49153

42695

Trade creditors

13862

10215

21495

21136

Short Term Loans

42664

34694

22446

18077

Bank Overdraft

530

598

4838

2216

Other Finance

524

 

 

25

Due To Group

41610

34096

17608

15836

Other Liabilities

1092

2543

5212

3482

WORKING CAPITAL

268

(7808)

15479

19123

TOTAL LONG TERM LIABS

1761

1360

770

600

Other Liabilities

1761

1360

770

600

NET ASSETS/(LIABILITIES)

24921

23109

25522

26916

SHARE CAPITAL + RESERVES

24921

23109

25522

26916

Share Cap + Sundry Res

3000

3000

3000

3000

Issued Share Capital

3000

3000

3000

3000

Profit and Loss account

21921

20109

22522

23916

SHAREHOLDERS FUNDS

24921

23109

25522

26916

CAPITAL EMPLOYED

26682

24469

26292

27516

 

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

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

9662

51990

22053

(845)

Increase in Cash

67

4240

(2642)

(1956)

Directors Remuneration

525

2147

595

1479

Auditors Remuneration

42

43

33

33

Liquid Assets

18463

18668

17000

29635

Net Working Capital

268

(7808)

15479

19123

Other Deferred Liabs

1761

1360

770

600

Tangible Net Worth(T.N.W)

13130

23103

25507

26846

Equity

24921

23109

25522

26916

Number of Years Trading

29

28

27

26

Number of Employees

208

199

194

185

Profit per Employee

42937.5

90507.5

156030.9

106670.3

Sales per Employee

873105.8

1389381.9

1741458.8

1289113.5

 

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

Current Ratio

1

0.8

1.3

1.4

Pre Tax Profit Margin%

4.9

6.5

9

8.3

Gross Profit%

8.8

11.2

12.4

12.9

Debtors Days (D.S.O)

37

25

18

45

Creditors Days (D.P.O)

28

13

23

32

Quick Ratio

0.4

0.4

0.5

0.7

W.I.P/Inventory Days

81.4

28.8

51.3

53.8

Return on Investment%

14.2

34.9

68

47.7

Return on Assets%

10.6

25

40.1

28.1

T.N.W/Total Assets%

15.6

32.1

33.8

38.2

Return on Capital%

33.5

73.6

115.1

71.7

Rtn on Shareholders Funds%

35.8

77.9

118.6

73.3

Working Capital/Sales%

0.1

(2.8)

4.6

8

Borrowing Ratio%

324.9

150.2

88

67.3

Equity Gearing%

42

47.3

51.1

62.2

Stock Turnover

4.9

14.3

8.1

7.8

Days Purchases Outstanding

30.5

15.2

26.5

37.1

Sales/Fixed Assets

16.7

26.2

35.2

28.7

 

 

 

Key Industry Sector Trends

 

 

Year

2010

2009

2008

2007

Sample Size

611

5577

6639

6734

Pre-Tax Profit Margin

4.1

2.9

3.6

4.5

Current Ratio

1.6

1.6

1.5

1.5

Borrowing Ratio

93.6

94.5

102.2

108.8

Return on Capital

23.8

21.8

25.9

30.8

Creditors Days

48

53

55

73

 

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 34 % and reduced by 94,881,000 to GBP 181,606,000.

 

Operating Profit

Totalled GBP 8,255,000. In the year prior a Profit of GBP 20,635,000 was achieved.

 

Pre Tax Profit

The subject's profit decreased by 50 % over the previous year.

 

Working Capital

The subject has turned a deficient working capital of GBP 7,808,000 to surplus of GBP 268,000.

 

Net Worth

Net worth has increased by 8 % and now stands at GBP 24,921,000.

 

Fixed Assets

The subject's fixed assets reduced during the year by GBP 5,863,000 to GBP 26,414,000 and are now 31 % of total assets compared with 44 % in the previous year.

 

Long Term Liabilities

The company's long term liabilities increased during the period by 29% and are now 7 % of net worth compared with 6 % in the previous period.

 

Long Term Liabilities

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

 

Long Term Liabilities

Long term liabilities are 7 % of capital employed, an increase of 1 % over the previous period.




FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.21

UK Pound

1

Rs.74.31

Euro

1

Rs.64.40

 

 

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.