MIRA INFORM REPORT

 

 

Report Date :           

09.01.2012

 

IDENTIFICATION DETAILS

 

Correct Name :

FILMLIGHT LTD.

 

 

Registered Office :

14-15 Manette Street, London, W1D 4AP

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

01.02.2000

 

 

Com. Reg. No.:

03917536

 

 

Legal Form :

Private Parent Company

 

 

Line of Business :

Development, Design, Manufacture and Supply of digital systems for the professional post-production television and feature film projects

 

 

No. of Employees :

68

 

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

 

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 – September 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

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 name & address 

 

Filmlight Ltd.

Artists House

14-15 Manette Street

London, W1D 4AP

United Kingdom

Tel:       020 7292 0400

Web:    www.filmlight.ltd.uk

           

 

Synthesis

 

Employees:                  68

Company Type:            Private Parent

Corporate Family:          1 Companies

Quoted Status:             Non-quoted Company

Incorporation Date:         01-Feb-2000

Auditor:                        Wilkins Kennedy           

Financials in:                 USD (Millions)

Fiscal Year End:            31-Mar-2011

Reporting Currency:       British Pound Sterling

Annual Sales:               21.5  1

Net Income:                  2.4

Total Assets:                11.5

 

 

Business Description     

 

Development, design, manufacture and supply of digital systems for the professional post-production television and feature film projects.

 

Industry

Industry            Scientific and Technical Instruments

ANZSIC 2006:    2419 - Other Professional and Scientific Equipment Manufacturing

NACE 2002:      3340 - Manufacture of optical instruments and photographic equipment

NAICS 2002:     33331 - Commercial and Service Industry Machinery Manufacturing

UK SIC 2003:    3340 - Manufacture of optical instruments and photographic equipment

US SIC 1987:    382 - Laboratory Apparatus and Analytical and Optical Instruments

 

           


Key Executives   

 

Name

Title

Michael Ross Harris

Secretary

Stephen Michael Chapman

Director

Wolfgang Rheinhart Lempp

Director

Peter Stothart

Director

Caroline Williams

Director

 

 

news

 

Title

Date

Avid Adds New EUCON Media Workflow Partners; Continues to Lead the Way with Open Solutions
Marketing Weekly News (740 Words)

22-Sep-2011

New research projects will show how advanced uses of metadata can increase the value of digital content
PR Web (303 Words)

5-Aug-2011

Stereoscopic 3D laboratory opens in Capital
Khaleej Times (United Arab Emirates) (422 Words)

20-Jul-2011

BroadcastAsia2011: Inaugural Cinematography/Film/Production Zone to Showcase Technology Breakthroughs in the Regional Film Industry
Japan Corporate News (933 Words)

16-Jun-2011

 

 

Financial Summary    

 

FYE: 31-Mar-2011          USD (mil)

Key Figures    

Current Assets              10.86

Fixed Assets                 0.69

Total Liabilities               3.45

Net Worth                     7.75

 

Key Ratios       

Current Ratio                 3.15

Acid Test                      2.06

Debt Gearing                 0.68

 

Registered No.(UK): 03917536

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6433939

2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6238497


Corporate Overview

 

Location

Artists House

14-15 Manette Street

London, W1D 4AP

London County

United Kingdom

Tel:       020 7292 0400

Web:    www.filmlight.ltd.uk

           

Sales GBP(mil):             13.8

Assets GBP(mil):           7.2

Employees:                   68

Fiscal Year End:            31-Mar-2011

Industry:                        Scientific and Technical Instruments

           

Registered Address:

14-15 Manette Street

London, W1D 4AP

United Kingdom

 

Incorporation Date:         01-Feb-2000

Company Type:             Private Parent

Quoted Status:              Not Quoted

Registered No.(UK):       03917536

Director:                        Stephen Michael Chapman

 

Contents

·         Industry Codes

·         Business Description

·         Financial Data

·         Key Corporate Relationships

 

Industry Codes

 

ANZSIC 2006 Codes:

2419     -          Other Professional and Scientific Equipment Manufacturing

 

NACE 2002 Codes:

3340     -          Manufacture of optical instruments and photographic equipment

 

NAICS 2002 Codes:

33331   -          Commercial and Service Industry Machinery Manufacturing

 

US SIC 1987:

382       -          Laboratory Apparatus and Analytical and Optical Instruments

 

UK SIC 2003:

3340     -          Manufacture of optical instruments and photographic equipment

Business Description

Development, design, manufacture and supply of digital systems for the professional post-production television and feature film projects.

 

More Business Descriptions

Film Production Services and Studios

 

 

 

Financial Data

Financials in:

GBP(mil)

 

Revenue:

13.8

Net Income:

1.6

Assets:

7.2

Current Assets:

6.8

 

Fixed Assets:

0.4

 

Long Term Debt:

0.0

 

Total Liabilities:

2.2

 

Issued Capital:

0.3

 

Working Capital:

4.6

 

Net Worth:

4.8

 

 

 

Date of Financial Data:

31-Mar-2011

 

1 Year Growth

NA

NA

NA

 

Key Corporate Relationships

Auditor:

Wilkins Kennedy

Bank:

Hsbc Bank PLC

 

Auditor:

Wilkins Kennedy

 

 

 

GBP(mil)

Audit Fees:

0.0

Audit Fiscal Year:

03-31-2011

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

Filmlight Ltd.

Filmlight Ltd. 
Total Corporate Family Members: 1 

 

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

 

Filmlight Ltd.

Parent

London

United Kingdom

Scientific and Technical Instruments

21.5

68

 

 


Executive report

 

Board of Directors

 

Name

Title

Function

 

Stephen Michael Chapman

 

Director

Director/Board Member

 

Wolfgang Rheinhart Lempp

 

Director

Director/Board Member

 

Peter Stothart

 

Director

Director/Board Member

 

Caroline Williams

 

Director

Director/Board Member

 

 

Executives

 

Name

Title

Function

 

Michael Ross Harris

 

Secretary

Company Secretary

 

 

 

Directors and Shareholders Report

 

Main Office Address:
Artists House
14-15 Manette Street
London
United Kingdom W1D 4AP

Tel: 020 7292 0400
URL:http://www.filmlight.ltd.uk

Annual Return Date: 01 Feb 2011
Total Issued Capital (GBP 000): 271

 

Individual Directors


 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Stephen Michael 
Chapman

Current

21 Dec 1958

67 Paines Lane, 
Pinner, Middlesex HA5 3BX

01 Feb 2000

NA

Current:3
Previous:1
Disqualifications:0

 

Caroline 
Williams

Current

02 Nov 1965

128 Avenue Road,
London , London W3 8QG

23 Apr 2008

NA

Current:3
Previous:3
Disqualifications:0

 

Michael Ross 
Harris

Current

09 Sep 1955

Bay Tree House, South Weirs, 
Brockenhurst, Hampshire SO42 7UQ

10 Apr 2003

NA

Current:22
Previous:9
Disqualifications:0

 

Wolfgang Rheinhart 
Lempp

Current

21 Jul 1954

107 Jerningham Road, 
New Cross, London SE14 5NH

01 Feb 2002

NA

Current:3
Previous:2
Disqualifications:0

 

Peter 
Stothart

Current

22 Feb 1951

Westbury Mill Lane, 
Princes Risborough, Buckinghamshire HP27 9LH

01 Apr 2002

NA

Current:6
Previous:5
Disqualifications:0

 

Andrew Michael Donelan 
Grieve

Previous

21 Jan 1964

15 Heron Way, The Wharf, 
Reading, Berkshire RG7 4UU

23 Apr 2008

01 Mar 2010

Current:0
Previous:1
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Directors


 

Company Name

Status

Registered Address

Appointment Date

Resignation Date

Company Directors Limited

Previous

788-790 Finchley Road, 
London , London NW11 7TJ

01 Feb 2000

01 Feb 2000

 

 

 

 

Individual Secretaries


 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Michael Ross 
Harris

Current

09 Sep 1955

Bay Tree House, South Weirs, 
Brockenhurst, Hampshire SO42 7UQ

15 Feb 2002

NA

Current:22
Previous:9
Disqualifications:0

 

Doris 
Chapman

Previous

NA

25 Scarsdale Road, South Harrow, 
Harrow, Middlesex HA2 8LP

01 Feb 2000

15 Feb 2002

Current:0
Previous:1
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries


 

Company Name

Status

Registered Address

Appointment Date

Resignation Date

Slk Accountancy Services Limited

Previous

30 Windermere Road, 
Bexleyheath, Kent DA7 6PW

01 Feb 2000

01 Feb 2000

 

 

 

 

Individual Shareholders


 

Name

Share Details 
(As Reported)

Share Type

# of Shares

Share Price (GBP)

Share Value (GBP)

% of Total Shares

David Bruton

5988 Ordinary GBP 0.50

Ordinary

5,988

0.50

2,994.00

1.11

Denise Blunn

2994 Ordinary GBP 0.50

Ordinary

2,994

0.50

1,497.00

0.55

Jessica Lempp

29940 Ordinary GBP 0.50

Ordinary

29,940

0.50

14,970.00

5.53

M R Boudry

5988 Ordinary GBP 0.50

Ordinary

5,988

0.50

2,994.00

1.11

Michael Ross Harris

2994 Ordinary GBP 0.50

Ordinary

2,994

0.50

1,497.00

0.55

Peter Stothart

8982 Ordinary GBP 0.50

Ordinary

8,982

0.50

4,491.00

1.66

Riffat Harris

4491 Ordinary GBP 0.50

Ordinary

4,491

0.50

2,245.50

0.83

Stephen Michael Chapman

240000 Ordinary GBP 0.50

Ordinary

240,000

0.50

120,000.00

44.33

Wolfgang Rheinhart Lempp

240000 Ordinary GBP 0.50

Ordinary

240,000

0.50

120,000.00

44.33

 

 

 

 

 

 

 

 

Corporate Shareholders


 

There are no corporate shareholders for this company.

 

 

 

 

 


Annual Profit & Loss

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.643394

0.627794

0.592803

0.498361

0.528925

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Total Turnover

21.5

20.4

-

-

15.9

Cost of Sales

8.8

9.4

-

-

8.0

Gross Profit

12.7

11.0

9.7

11.7

7.9

Depreciation

0.2

0.2

0.2

0.3

0.0

Other Expenses

9.4

8.9

8.8

10.2

7.3

Operating Profit

-

-

0.9

1.5

0.7

Other Income

0.0

0.0

0.0

0.0

0.0

Interest Paid

0.1

0.1

0.3

0.2

0.1

Exceptional Income

0.0

0.0

0.0

0.0

0.0

Discontinued Operations

0.0

0.0

0.0

0.0

-

Profit Before Taxes

3.2

2.1

0.7

1.3

0.6

Tax Payable / Credit

0.0

0.0

0.0

0.1

-0.2

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

0.8

0.5

0.2

0.0

0.0

Profit After Taxes

2.4

1.6

0.5

1.2

0.8

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.0

-

-

0.0

0.0

Number of Employees

68

56

54

50

43

Wages

6.2

5.9

5.9

6.0

4.3

Social Security Costs

0.7

0.5

0.4

0.6

0.5

Pensions

-

0.1

0.0

0.0

0.0

Other Pension Costs

0.1

0.1

0.0

0.0

0.0

Employees Remuneration

6.9

6.5

6.3

6.6

4.8

Directors Emoluments

-

-

1.1

1.2

0.5

Other Costs

-

0.8

0.0

0.0

0.0

Directors Remuneration

0.8

0.9

1.1

1.2

0.5

Highest Paid Director

0.2

0.2

0.3

0.0

0.2

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.62385

0.659239

0.697666

0.503145

0.509853

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

0.0

0.0

0.0

0.0

-

Fixtures & Fittings

0.2

0.2

0.2

0.3

-

Plant & Vehicles

0.3

0.4

0.1

0.3

-

Total Tangible Fixed Assets

0.5

0.5

0.3

0.6

0.7

Intangible Assets

0.2

0.2

0.2

0.3

0.3

Investments

0.0

0.0

0.0

0.0

0.0

Total Fixed Assets

0.7

0.7

0.5

0.9

0.9

Stocks

3.7

-

4.7

-

-

Work in Progress

0.0

-

0.0

-

-

Total Stocks Work In Progress

3.7

3.3

4.7

6.3

4.4

Trade Debtors

2.2

4.8

2.5

6.0

-

Inter-Company Debtors

-

-

0.1

0.0

-

Other Debtors

0.2

0.3

0.1

1.1

-

Total Debtors

2.4

5.1

2.7

7.1

5.5

Cash and Equivalents

4.7

1.4

0.6

0.2

0.3

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

10.9

9.7

8.0

13.6

10.1

Total Assets

11.5

10.5

8.5

14.4

11.1

Trade Creditors

1.1

1.0

0.9

4.9

-

Bank Overdraft

-

0.6

0.0

2.8

-

Hire Purchase (Current Liability)

0.0

0.0

-

0.0

-

Finance Lease (Current Liability)

0.2

0.6

-

0.0

-

Total Finance Lease/Hire Purchase (Current Liability)

0.2

0.6

1.1

0.0

-

Accruals/Deferred Income (Current Liability)

1.7

1.6

0.8

1.3

-

Social Security/VAT

0.2

0.1

0.3

0.3

-

Other Current Liabilities

0.2

0.5

0.8

0.2

7.3

Total Current Liabilities

3.5

4.5

3.9

9.5

7.3

Group Loans (Long Term Liability)

0.0

0.0

0.0

0.0

-

Director Loans (Long Term Liability)

0.0

0.0

0.0

0.0

-

Hire Purchase (Long Term Liability)

0.0

0.0

0.6

0.0

-

Leasing (Long Term Liability)

0.1

0.3

0.0

0.0

-

Total Hire Purchase Loans (Long Term Liability)

0.1

0.3

0.6

0.0

-

Other Long Term Loans

0.0

0.0

0.0

0.1

-

Accruals/Deferred Income (Long Term Liability)

0.0

0.0

0.0

0.0

-

Other Long Term Liabilities

0.0

0.0

0.0

0.0

0.2

Total Long Term Liabilities

0.1

0.3

0.6

0.1

0.2

Deferred Taxation

0.1

0.1

0.1

0.2

-

Other Provisions

0.0

0.0

0.0

0.0

0.1

Total Provisions

0.1

0.1

0.1

0.2

0.1

Issued Capital

0.4

0.5

0.4

0.6

0.6

Share Premium Accounts

0.2

0.2

0.2

0.3

0.3

Revaluation Reserve

0.0

0.0

0.0

0.0

0.0

Retained Earnings

7.2

4.9

3.2

3.8

2.6

Other Reserves

0.0

0.0

0.0

0.0

0.0

Minority Interests (Balance Sheet)

0.0

0.0

0.0

0.0

0.0

Total Shareholders Funds

7.9

5.5

3.8

4.7

3.5

Net Worth

7.8

5.4

3.6

4.4

3.2

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.643394

0.627794

0.592803

0.498361

0.528925

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Net Cash Flow From Operating Activities

5.1

2.7

1.3

-0.8

-0.7

Net Cash Flow from ROI and Servicing of Finance

-0.1

-0.1

-0.3

-0.2

-0.1

Taxation

0.0

0.0

0.1

0.0

0.4

Capital Expenditures

-0.1

-0.4

-0.1

-0.2

-0.1

Acquisitions and Disposals

0.0

0.0

0.0

0.0

0.0

Paid Up Equity

-0.8

-0.5

-0.2

0.0

-0.2

Management of Liquid Resources

0.0

0.0

0.0

0.0

0.0

Net Cash Flow From Financing

-1.1

-0.9

0.9

1.3

0.8

Increase in Cash

3.1

0.8

1.9

0.0

0.0

 

 

Annual Ratios

Financials in: USD (mil)

 

 

 

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

31-Mar-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.62385

0.659239

0.697666

0.503145

0.509853

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

3.15

2.15

2.03

1.43

1.39

Liquidity Ratio

2.06

1.43

0.84

0.77

0.79

Stock Turnover

5.93

5.96

-

-

3.78

Credit Period (Days)

36.36

90.55

-

-

-

Working Capital by Sales

33.38%

26.90%

-

-

17.15%

Trade Credit by Debtors

0.50

0.21

0.36

0.82

-

Return on Capital

40.89%

32.95%

12.44%

25.25%

16.29%

Return on Assets

28.67%

18.70%

6.68%

8.67%

5.55%

Profit Margin

14.92%

10.08%

-

-

3.71%

Return on Shareholders Funds

41.80%

35.38%

14.85%

26.88%

17.74%

Borrowing Ratio

3.87%

27.81%

47.00%

66.34%

-

Equity Gearing

68.60%

52.87%

44.96%

32.25%

31.31%

Debt Gearing

0.68%

5.30%

17.24%

2.62%

-

Interest Coverage

50.47

18.94

2.66

5.34

7.24

Sales by Tangible Assets

42.80

35.66

-

-

25.25

Average Remuneration per Employee

0.1

0.1

0.1

0.1

0.1

Profit per Employee

0.0

0.0

0.0

0.0

0.0

Sales per Employee

0.3

0.3

-

-

0.4

Capital Employed per Employee

0.1

0.1

0.1

0.1

0.1

Tangible Assets per Employee

0.0

0.0

0.0

0.0

0.0

Total Assets per Employee

0.2

0.2

0.2

0.3

0.3

Employee Remuneration by Sales

32.14%

31.77%

-

-

30.09%

Creditor Days (Cost of Sales Based)

43.85

41.49

-

-

-

Creditor Days (Sales Based)

18.02

19.06

-

-

-

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.78

UK Pound

1

Rs.81.79

Euro

1

Rs.67.46

 

 

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.