MIRA INFORM REPORT

 

 

Report Date :           

21.09.2011

 

IDENTIFICATION DETAILS

 

Correct Name :

LALLEMAND U.K. LIMITED 

 

 

Formerly Known As :

PARCANE LIMITED

 

 

Registered Office :

24 Great King Street, Edinburgh, Eh3 6qn

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

30.01.2010

 

 

Date of Incorporation :

07.12.1994

 

 

Com. Reg. No.:

SC154790

 

 

Legal Form :

Private limited with Share Capital

 

 

Line of Business :

Manufacture, Sale and Promotion of products for use in alcoholic beverage production.

 

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 :

£100,000

 

 

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

 


 Bottom of Form

REGISTERED NAME & COMPANY SUMMARY

 

Company Name

LALLEMAND U.K. LIMITED

Company Number

SC154790

Registered Address

24 GREAT KING STREET

Trading Address

Dallow Bridge Works
Dallow Street
Burton-on-trent
Staffordshire
DE14 2PQ


 

EDINBURGH

 

 

EH3 6QN

 

Website Address

-

 

 

Telephone Number

-

Fax Number

 

TPS

-

FPS

No

Incorporation Date

07/12/1994

Company Status

Active - Accounts Filed

Previous Name

PARCANE LIMITED

Type

Private limited with Share Capital

 

 

Filing Date of Accounts

14/07/2010

Date of Change

04/01/1995

Share Capital

£4,000,001

Sic Code

9305

Currency

GBP

Sic Description

OTHER SERVICE ACTIVITIES

Principal Activity

The manufacture, sale and promotion of products for use in alcoholic beverage production.

 

 

CREDIT RECOMENDATION

 

Current Credit Limit: £100,000

Limit

£100,000

Previous Limit

£75,000

Contract Limit

£2,550,000

 

 

 


Last 3 Years Credit limit

 

Date

Limit

31/12/2010

£75,000

31/12/2009

£75,000

31/12/2008

£175,000

 

 

Limit History

 

Date

Limit

23/07/2010

£100,000

31/12/2009

£75,000

03/12/2009

£75,000

28/11/2009

-

14/11/2009

£105,000

19/06/2009

£105,000

20/02/2009

£145,000

09/12/2005

£175,000

 

DIRECTORS/MANAGEMENT

 

Total Current Directors

6

Total Current Secretaries

1

Total Previous Directors / Company Secretaries

10

 


Current Directors

Name

Cristian Sanchez

Date of Birth

11/06/1945

Officers Title

Dr

Nationality

French

Present Appointments

1

Function

Director

Appointment Date

16/01/1995

 

 

Address

Chemin Du College,  ,  820 Pibrac, 

Name

Claude Espeillac

Date of Birth

05/11/1953

Officers Title

Mr

Nationality

French

Present Appointments

1

Function

Director

Appointment Date

27/02/2001

 

 

Address

5 Rue Nicolas D'alayrac,  ,  Balma,  30130

Other Actions

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/DirectorSummary.aspx?Pnr=907553204

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/Consumersearch.aspx?Pnr=907553204

javascript:__doPostBack('Directors1$reCurrentDirectors$ctl01$lbTraceButton','')

Name

Olivier Clech

Date of Birth

04/04/1966

Officers Title

Mr

Nationality

French

Present Appointments

3

Function

Director

Appointment Date

23/04/2004

 

 

Address

17 Rue De La Plaine,  ,  31490 Leguevin, 

Other Actions

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/DirectorSummary.aspx?Pnr=908025396

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/Consumersearch.aspx?Pnr=908025396

javascript:__doPostBack('Directors1$reCurrentDirectors$ctl02$lbTraceButton','')

Name

Timothy Hugo Pollock

Date of Birth

19/12/1958

Officers Title

Mr

Nationality

British

Present Appointments

3

Function

Director

Appointment Date

30/01/2009

 

 

Address

Keepers Cottage Little Faringdon,  ,  Lechlade,  GL7 3QH

 

Name

Brent Jordan

Date of Birth

13/03/1960

Officers Title

Mr

Nationality

British

Present Appointments

1

Function

Director

Appointment Date

30/01/2009

 

 

Address

6 Hillcrest Avenue,  Winshill,  Burton-On-Trent,  DE15 0TZ

Other Actions

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/DirectorSummary.aspx?Pnr=913612940

http://app.creditsafeuk.com/CSUKLive/webpages/PeopleSearch/Consumersearch.aspx?Pnr=913612940

javascript:__doPostBack('Directors1$reCurrentDirectors$ctl04$lbTraceButton','')

Name

Francois Leblanc

Date of Birth

19/04/1959

Officers Title

Mr

Nationality

Canadian

Present Appointments

3

Function

Director

Appointment Date

05/11/2010

 

 

Address

24 Great King Street,  Edinburgh,  ,  EH3 6QN

 

Current Company Secretary

Name

Claire Elaine Roberts

Date of Birth

-

Officers Title

Ms

Nationality

British

Present Appointments

1

Function

Company Secretary

Appointment Date

30/06/2010

 

 

Address

30 Draycott Drive,  Mickleover,  Derby,  DE3 0QE

 

 

NEGATIVE INFORMATION

 

CCJ

Total Number of Exact CCJs -

0

Total Value of Exact CCJs -

 

Total Number of Possible CCJs -

0

Total Value of Possible CCJs -

 

Total Number of Satisfied CCJs -

0

Total Value of Satisfied CCJs -

 

Total Number of Writs -

0

 

 

 

Exact CCJ Details

There are no exact CCJ details

 

Possible CCJ Details

There are no possible CCJ details

 

Writ Details

There are no writ details

 

 

SHARE & SHARE CAPITAL INFORMATION

 

Share Capital

£4,000,001

 

Top 20 Shareholders

Name

Individual Share Value

LALLEMAND INC.

4,000,001 ORDINARY GBP 1.00

 

 

PAYMENT INFORMATION

 

Mortgage Summary

Outstanding

0

Satisfied

1

 

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Group Structure Summary

Company Name

LALLEMAND U.K. LIMITED

Company Number

SC154790

Holding Company

-

Ownership Status

Wholly Owned

Ultimate Holding Company

LALLEMAND INCORPORATED

Companies in group

7

 

Group structure

Company Name

 

Safe Number

Registered Number

Latest Key Financials

Consol. Accounts

 

Limit

Turnover

 

 

LALLEMAND INCORPORATED

 

 

 

-

-

 

-

 

 

COMPAGNIE DES LEVURES LESAFFRE

 

FR07822437

456504828

-

N

 

€250,000

 

 

BFP WHOLESALE LIMITED

 

UK02419497

02758805

31.12.2010

N

 

£135,000

£20,150,000

 

LALLEMAND U.K. LIMITED

 

UK07261583

SC154790

30.01.2010

N

 

£100,000

£10,154,000

 

BIOTAL LIMITED

 

UK02546393

02886133

30.01.2010

N

 

£100,000

£7,261,000

 

BIOTAL INDUSTRIAL PRODUC...

 

UK02303959

02642871

30.01.2010

N

 

-

 

 

GB INGREDIENTS LIMITED

 

UK00054408

00269810

31.01.2010

N

 

£25,500

£16,747,000

 

 

FINANCIAL INFORMATION

 

Key Financials

Year to Date

Turnover

Pre Tax Profit

Shareholder Funds

Employees

30/01/2010

£10,154,000

£1,393,000

£25,253,000

30

31/01/2009

£9,258,000

£1,792,000

£6,082,000

32

26/01/2008

£8,535,000

£1,383,000

£5,553,000

32

 


Profit & Loss

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Weeks

52

(%)

53

(%)

52

(%)

52

(%)

52

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

Turnover

£10,154,000

9.7%

£9,258,000

8.5%

£8,535,000

7.4%

£7,947,000

6%

£7,496,000

Export

-

-

-

-

£3,610,000

-

-

-

-

Cost of Sales

£7,038,000

-

£5,733,000

4.8%

£5,473,000

3.6%

£5,281,000

35.8%

£3,890,000

Gross Profit

£3,116,000

-11.6%

£3,525,000

15.1%

£3,062,000

14.9%

£2,666,000

-26.1%

£3,606,000

Wages & Salaries

£948,000

-4.9%

£997,000

4.2%

£957,000

5.2%

£910,000

5.6%

£862,000

Directors Emoluments

£100,000

78.6%

£56,000

-

£56,000

1.8%

£55,000

5.8%

£52,000

Operating Profit

£1,752,000

-8.6%

£1,917,000

24.6%

£1,539,000

76.5%

£872,000

-19.6%

£1,084,000

Depreciation

£235,000

5.9%

£222,000

9.9%

£202,000

2%

£198,000

5.3%

£188,000

Audit Fees

£22,000

10%

£20,000

-20%

£25,000

19%

£21,000

23.5%

£17,000

Interest Payments

£405,000

164.7%

£153,000

-14%

£178,000

-18%

£217,000

-18.7%

£267,000

Pre Tax Profit

£1,393,000

-22.3%

£1,792,000

29.6%

£1,383,000

107.3%

£667,000

-19.6%

£830,000

Taxation

-£488,000

-7.7%

-£453,000

-28.7%

-£352,000

-29.4%

-£272,000

2.2%

-£278,000

Profit After Tax

£905,000

-32.4%

£1,339,000

29.9%

£1,031,000

161%

£395,000

-28.4%

£552,000

Dividends Payable

-

-100%

£810,000

-

-

-

-

-

-

Retained Profit

£905,000

71.1%

£529,000

-48.7%

£1,031,000

161%

£395,000

-28.4%

£552,000

 


Balance Sheet

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Tangible Assets

£31,451,000

543.8%

£4,885,000

0.7%

£4,852,000

-1.1%

£4,908,000

-2.2%

£5,018,000

Intangible Assets

£1,023,000

-7.8%

£1,110,000

-7.2%

£1,196,000

-6.6%

£1,281,000

-6.4%

£1,368,000

Total Fixed Assets

£32,474,000

441.7%

£5,995,000

-0.9%

£6,048,000

-2.3%

£6,189,000

-3.1%

£6,386,000

Stock

£1,517,000

-9.7%

£1,680,000

30.1%

£1,291,000

-0.2%

£1,293,000

-5.2%

£1,364,000

Trade Debtors

£1,328,000

-18.8%

£1,636,000

37.9%

£1,186,000

4.5%

£1,135,000

2.5%

£1,107,000

Cash

£793,000

223.7%

£245,000

-82.1%

£1,367,000

554.1%

£209,000

38.4%

£151,000

Other Debtors

£807,000

449%

£147,000

133.3%

£63,000

-76.2%

£265,000

-54.3%

£580,000

Miscellaneous Current Assets

0

-

0

-

0

-

0

-

0

Total Current Assets

£4,445,000

19.9%

£3,708,000

-5.1%

£3,907,000

34.6%

£2,902,000

-9.4%

£3,202,000

Trade Creditors

£568,000

-27.7%

£786,000

-17.5%

£953,000

70.8%

£558,000

-15.5%

£660,000

Bank Loans & Overdrafts

0

-

0

-

0

-

0

-

0

Other Short Term Finance

£2,373,000

213.1%

£758,000

-2.4%

£777,000

-18%

£947,000

34.9%

£702,000

Miscellaneous Current Liabilities

£201,000

-52.6%

£424,000

-13.6%

£491,000

62%

£303,000

-13.2%

£349,000

Total Current Liabilities

£3,142,000

59.7%

£1,968,000

-11.4%

£2,221,000

22.8%

£1,808,000

5.7%

£1,711,000

Bank Loans & Overdrafts and LTL

£8,524,000

415.7%

£1,653,000

-24.2%

£2,181,000

-21%

£2,761,000

-26.4%

£3,750,000

Other Long Term Finance

£8,451,000

437.9%

£1,571,000

-24.1%

£2,071,000

-19.4%

£2,571,000

-28%

£3,571,000

Total Long Term Liabilities

£8,524,000

415.7%

£1,653,000

-24.2%

£2,181,000

-21%

£2,761,000

-26.4%

£3,750,000

 

Capital & Reserves

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Called Up Share Capital

£4,000,000

-

£4,000,000

-

£4,000,000

-

£4,000,000

-

£4,000,000

P & L Account Reserve

£2,987,000

43.5%

£2,082,000

34.1%

£1,553,000

197.5%

£522,000

311%

£127,000

Revaluation Reserve

-

-

-

-

-

-

-

-

-

Sundry Reserves

£18,266,000

-

-

-

-

-

-

-

-

Shareholder Funds

£25,253,000

315.2%

£6,082,000

9.5%

£5,553,000

22.8%

£4,522,000

9.6%

£4,127,000

 

Other Financial Items

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Net Worth

£24,230,000

387.3%

£4,972,000

14.1%

£4,357,000

34.4%

£3,241,000

17.5%

£2,759,000

Working Capital

£1,303,000

-25.1%

£1,740,000

3.2%

£1,686,000

54.1%

£1,094,000

-26.6%

£1,491,000

Total Assets

£36,919,000

280.5%

£9,703,000

-2.5%

£9,955,000

9.5%

£9,091,000

-5.2%

£9,588,000

Total Liabilities

£11,666,000

222.2%

£3,621,000

-17.7%

£4,402,000

-3.7%

£4,569,000

-16.3%

£5,461,000

Net Assets

£25,253,000

315.2%

£6,082,000

9.5%

£5,553,000

22.8%

£4,522,000

9.6%

£4,127,000

 

Cash Flow

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Net Cashflow from Operations

-

-

-

-

-

-

-

-

-

Net Cashflow before Financing

-

-

-

-

-

-

-

-

-

Net Cashflow from Financing

-

-

-

-

-

-

-

-

-

Increase in Cash

-

-

-

-

-

-

-

-

-

 


Miscellaneous

Date Of Accounts

30/01/10

(%)

31/01/09

(%)

26/01/08

(%)

31/01/07

(%)

31/01/06

Contingent Liability

YES

-

YES

-

YES

-

YES

-

YES

Capital Employed

£33,777,000

336.7%

£7,735,000

0%

£7,734,000

6.2%

£7,283,000

-7.5%

£7,877,000

Number of Employees

30

-6.3%

32

-

32

3.2%

31

-3.1%

32

 

Ratios

Date Of Accounts

30/01/10

31/01/09

26/01/08

31/01/07

31/01/06

Pre-tax profit margin %

13.72

19.36

16.20

8.39

11.07

Current ratio

1.41

1.88

1.76

1.61

1.87

Sales/Net Working Capital

7.79

5.32

5.06

-

-

Gearing %

33.80

27.20

39.30

61.10

90.90

Equity in %

70.40

70.80

63.40

57.90

50.20

Creditor Days

20.36

31.49

40.64

25.63

32.14

Debtor Days

47.60

65.56

50.58

52.13

53.90

Liquidity/Acid Test

0.93

1.03

1.17

0.89

1.07

Return On Capital Employed %

4.12

23.16

17.88

9.16

10.54

Return On Total Assets Employed %

3.77

18.46

13.89

7.34

8.66

Current Debt Ratio

0.12

0.32

0.39

0.40

0.41

Total Debt Ratio

0.46

0.59

0.79

1.01

1.32

Stock Turnover Ratio %

14.93

18.14

15.12

16.27

18.20

Return on Net Assets Employed %

5.51

29.46

24.90

14.75

20.11

 

FOREIGN EXCHANGE RATES

 

Na

 

 

ADDITIONAL INFORMATION

 

No exact match CCJs are recorded against the company.

There has been no significant change in the company's credit rating.

The credit limit on this company has risen 33.3% in comparison to the previously suggested credit limit.

The previous 12 month trading period saw a rise in Sales of 9.7%.

In the previous 12 month trading period Net Worth increased by 387.3%.

A 280.5% growth in Total Assets occurred in the previous 12 month trading period.

Pre-tax profits decreased by 22.3% in the previous 12 month trading period.

The company saw an increase in their Cash Balance of 223.7% in the previous 12 month trading period.

The audit report contains no adverse comments.

The company has undergone recent changes in its directorships.

The company is part of a group.

The company was established over 16 years ago.

Auditors

KPMG LLP

Auditor Comments

The audit report contains no adverse comments

Bankers

CLYDESDALE BANK

Bank Branch Code

 

 

Status History

No Status History found

 

Event History

Date

Description

 

22/12/2010

Annual Returns

 

13/12/2010

New Board Member Mr F. Leblanc appointed

 

08/12/2010

Mr R. Landry has left the board

 

08/12/2010

New Board Member Mr F. Leblanc appointed

 

05/08/2010

New Company Secretary Ms C.E. Roberts appointed

 

26/07/2010

New Accounts Filed

 

26/07/2010

New Accounts Filed

 

31/12/2009

Annual Returns

 

03/12/2009

New Accounts Filed

 

03/12/2009

New Accounts Filed

 

08/04/2009

Mr P.E. Wainwright has resigned as company secretary

 

08/04/2009

Mr P.E. Wainwright has left the board

 

23/02/2009

New Board Member Mr T.H. Pollock appointed

 

09/02/2009

New Board Member Mr B. Jordan appointed

 

30/09/2008

Mr L.S. Patterson has left the board

 

Previous Company Names

Date

Previous Name

Companies House Documents

04/01/1995

PARCANE LIMITED

 

 

NOTES & COMMENTS

 

Na

 

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.48.22

UK Pound

1

Rs.75.63

Euro

1

Rs.65.65

 

 

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.