|
Report Date : |
02.07.2012 |
IDENTIFICATION DETAILS
|
Name : |
ALL SAINTS RETAIL LTD. |
|
|
|
|
Registered Office : |
Unit C15-c17 Jacks Place 6
Corbet Place London, E1 6NN |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
30.06.2011 |
|
|
|
|
Date of Incorporation : |
25.10.2000 |
|
|
|
|
Com. Reg. No.: |
04096157 |
|
|
|
|
Legal Form : |
Private Subsidiary |
|
|
|
|
Line of Business : |
Retail sale of clothing |
|
|
|
|
No. of Employees : |
2,725 |
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 – March 31st, 2012
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
All Saints Retail Ltd.
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Description
|
Designing, manufacturing and selling clothes. |
Industry
|
Industry |
Retail (Apparel) |
|
ANZSIC 2006: |
4251 - Clothing Retailing |
|
NACE 2002: |
5242 - Retail sale of clothing |
|
NAICS 2002: |
4481 - Clothing Stores |
|
UK SIC 2003: |
5242 - Retail sale of clothing |
|
US SIC 1987: |
5651 - Family Clothing Stores |
Key Executives
|
Financial Summary
|
||||||||||||||||||||||
1 - Profit &
Loss Item Exchange Rate: USD 1 = GBP 0.6487859
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6311538
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
All Saints
Retail Ltd. |
|
|
|
|
|
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Retail (Apparel) |
321.4 |
2,725 |
|
|
Subsidiary |
London |
United Kingdom |
Retail (Apparel) |
63.1 |
402 |
|
|
UK Branch/Trading address |
London |
United Kingdom |
Retail (Apparel) |
321.4 |
10 |
|
|
UK Branch/Trading address |
London |
United Kingdom |
Retail (Apparel) |
321.4 |
7 |
|
|
UK Branch/Trading address |
Leeds |
United Kingdom |
Retail (Apparel) |
321.4 |
7 |
Executives Report
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Annual Return Date: 25 Oct 2011
|
Individual Directors |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
29 Jul 1960 |
The Dower House, Royden Hall Road, |
18 Feb 2005 |
NA |
Current:7 |
|
|
|
Current |
13 Sep 1983 |
21 Grosvenor Place, |
18 May 2011 |
NA |
Current:2 |
|
|
|
Current |
06 Oct 1966 |
21 Grosvenor Place, |
05 Apr 2012 |
NA |
Current:2 |
|
|
|
Current |
17 Aug 1973 |
97 Cloudesley Road, |
31 Jan 2011 |
NA |
Current:4 |
|
|
|
Previous |
29 Nov 1966 |
1 Great Titchfield Street, |
01 Feb 2003 |
16 Dec 2005 |
Current:0 |
|
|
|
Previous |
31 Dec 1957 |
75 Elm Road, |
25 Oct 2000 |
07 Nov 2005 |
Current:0 |
|
|
|
Previous |
12 Aug 1949 |
767 Third Avenue, 22Nd Floor, |
11 May 2011 |
13 Mar 2012 |
Current:0 |
|
|
|
Previous |
30 Mar 1982 |
21 Grosvenor Place, |
18 May 2011 |
05 Apr 2012 |
Current:0 |
|
|
|
Previous |
30 Jan 1970 |
767 Third Avenue, 22Nd Floor, |
11 May 2011 |
13 Mar 2012 |
Current:0 |
|
|
|
Previous |
18 Sep 1973 |
Victory House 99-101 Regent Street, |
15 Dec 2006 |
20 Oct 2008 |
Current:1 |
|
|
|
Previous |
07 Sep 1970 |
20 Marcos Road, |
15 Dec 2006 |
31 Jan 2011 |
Current:0 |
|
|
|
Previous |
06 Aug 1968 |
23 Compton Road, |
15 Dec 2006 |
16 Dec 2011 |
Current:0 |
|
|
|
Previous |
12 Aug 1959 |
4 Marsh Close, |
15 Dec 2006 |
27 Oct 2009 |
Current:2 |
|
|
|
Previous |
09 Nov 1969 |
28 New Bond Street, |
20 Oct 2008 |
13 Mar 2009 |
Current:4 |
|
|
|
Previous |
23 Aug 1977 |
Norobrun 12, 104 Reykjavik, |
13 Mar 2009 |
11 May 2011 |
Current:0 |
|
|
|
Previous |
24 Mar 1967 |
Hofgardar 21, |
13 Mar 2009 |
11 May 2011 |
Current:0 |
|
|
|
Previous |
13 Jan 1969 |
21 Grosvenor Place, |
11 May 2011 |
18 May 2011 |
Current:4 |
|
|
|
Previous |
NA |
Flat 3, 19 Hyde Park Square, |
15 Dec 2006 |
20 Oct 2008 |
Current:1 |
|
|
|
Previous |
12 Oct 1972 |
21-24 Grosvenor Place, |
11 May 2011 |
18 May 2011 |
Current:0 |
|
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Directors |
||||
|
|
||||
|
Company Name |
Status |
Registered Address |
Appointment Date |
Resignation Date |
|
Company Directors Limited |
Previous |
788-790 Finchley Road, |
25 Oct 2000 |
25 Oct 2000 |
|
|
||||
|
|
||||
|
|
||||
|
Individual Secretaries |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
NA |
97 Cloudesley Road, |
31 Jan 2011 |
NA |
Current:1 |
|
|
|
Previous |
NA |
10 Millstone Close, |
25 Oct 2000 |
01 Jul 2005 |
Current:0 |
|
|
|
Previous |
07 Sep 1970 |
20 Marcos Road, |
04 Jul 2005 |
31 Jan 2011 |
Current:0 |
|
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Secretaries |
||||
|
|
||||
|
Company Name |
Status |
Registered Address |
Appointment Date |
Resignation Date |
|
Temple Secretaries Limited |
Previous |
788-790 Finchley Road, |
25 Oct 2000 |
25 Oct 2000 |
|
|
||||
|
|
||||
|
|
||||
|
Individual Shareholders |
||||||
|
|
||||||
|
There are no individual shareholders for this company. |
||||||
|
|
||||||
|
|
||||||
|
|
|
|
|
|
|
|
|
Corporate Shareholders |
|||||||
|
|
|||||||
|
Company Name |
Registration Number |
Share Details |
Share Type |
# of Shares |
Share Price (GBP) |
Share Value (GBP) |
% of Total Shares |
|
07616963 |
17171 Ordinary GBP 0.01 |
Ordinary |
17,171 |
0.01 |
171.71 |
100.00 |
|
|
|
|||||||
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per
share items (actual units) |
|
|
|
|
|
|
|
|
|
30-Jan-2011 |
31-Jan-2010 |
01-Feb-2009 |
03-Feb-2008 |
31-Jan-2007 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.648786 |
0.635292 |
0.558389 |
0.499604 |
0.53864 |
|
Consolidated |
Yes |
Yes |
Yes |
No |
No |
|
|
|
|
|
|
|
|
Turnover (UK) |
240.0 |
189.1 |
156.0 |
91.0 |
- |
|
Turnover (Exports) |
81.5 |
20.0 |
6.8 |
2.8 |
- |
|
Total Turnover |
321.4 |
209.1 |
162.8 |
93.8 |
- |
|
Cost of Sales |
120.2 |
65.6 |
53.2 |
33.9 |
- |
|
Gross Profit |
201.2 |
143.5 |
109.6 |
59.8 |
28.9 |
|
Depreciation |
21.7 |
13.5 |
9.8 |
3.9 |
2.3 |
|
Other Expenses |
190.1 |
119.9 |
97.2 |
57.0 |
31.0 |
|
Operating Profit |
- |
- |
- |
2.9 |
- |
|
Other Income |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Interest Paid |
5.6 |
2.8 |
2.9 |
2.6 |
0.4 |
|
Exceptional Income |
-5.7 |
-4.0 |
-1.4 |
0.0 |
-0.5 |
|
Discontinued Operations |
0.0 |
0.0 |
0.0 |
0.0 |
- |
|
Profit Before Taxes |
-0.1 |
16.8 |
8.1 |
0.3 |
-3.0 |
|
Tax Payable / Credit |
5.3 |
5.0 |
2.5 |
-0.1 |
0.0 |
|
Extraordinary Items/Debits |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Dividends |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Profit After Taxes |
-5.4 |
11.8 |
5.6 |
0.4 |
-3.0 |
|
Minority Interests (Profit & Loss) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Audit Fees |
0.1 |
0.1 |
0.1 |
0.1 |
0.0 |
|
Non Audit Fees |
0.0 |
0.3 |
0.1 |
0.3 |
- |
|
Number of Employees |
2,725 |
1,961 |
1,752 |
767 |
410 |
|
Wages |
57.8 |
38.8 |
31.8 |
19.7 |
11.6 |
|
Social Security Costs |
5.7 |
3.0 |
2.3 |
1.6 |
1.0 |
|
Pensions |
0.0 |
0.0 |
0.0 |
0.0 |
- |
|
Other Pension Costs |
0.1 |
0.0 |
0.1 |
0.1 |
0.0 |
|
Employees Remuneration |
63.7 |
41.8 |
34.1 |
21.3 |
12.6 |
|
Directors Emoluments |
2.5 |
2.0 |
1.5 |
0.7 |
- |
|
Other Costs |
0.0 |
0.0 |
0.2 |
0.1 |
- |
|
Directors Remuneration |
2.6 |
2.0 |
1.7 |
0.9 |
0.1 |
|
Highest Paid Director |
1.0 |
1.0 |
0.8 |
0.4 |
- |
|
|
|
Annual Balance
Sheet |
|
Financials in:
USD (mil) |
|
|
30-Jan-2011 |
31-Jan-2010 |
01-Feb-2009 |
03-Feb-2008 |
31-Jan-2007 |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.631154 |
0.624064 |
0.717437 |
0.507962 |
0.510882 |
|
Consolidated |
Yes |
Yes |
Yes |
No |
No |
|
|
|
|
|
|
|
|
Land & Buildings |
3.0 |
2.4 |
1.7 |
1.9 |
1.1 |
|
Fixtures & Fittings |
113.4 |
62.5 |
34.8 |
30.4 |
15.3 |
|
Plant & Vehicles |
0.1 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Tangible Fixed Assets |
116.5 |
64.9 |
36.5 |
32.2 |
16.3 |
|
Intangible Assets |
2.5 |
1.8 |
0.7 |
0.1 |
0.1 |
|
Investments |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Fixed Assets |
119.0 |
66.7 |
37.2 |
32.4 |
16.4 |
|
Stocks |
61.5 |
43.0 |
25.1 |
16.3 |
11.2 |
|
Work in Progress |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Stocks Work In Progress |
61.5 |
43.0 |
25.1 |
16.3 |
11.2 |
|
Trade Debtors |
3.2 |
7.0 |
6.2 |
0.5 |
0.4 |
|
Inter-Company Debtors |
0.0 |
0.0 |
0.0 |
- |
- |
|
Director Loans |
- |
0.0 |
0.1 |
0.2 |
- |
|
Other Debtors |
20.9 |
20.7 |
13.9 |
10.3 |
2.1 |
|
Total Debtors |
24.2 |
27.6 |
20.2 |
10.9 |
2.5 |
|
Cash and Equivalents |
25.5 |
5.7 |
1.2 |
3.1 |
9.8 |
|
Other Current Assets |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Current Assets |
111.2 |
76.4 |
46.4 |
30.4 |
23.4 |
|
Total Assets |
230.2 |
143.1 |
83.7 |
62.8 |
39.8 |
|
Trade Creditors |
54.0 |
31.3 |
13.2 |
6.8 |
1.9 |
|
Bank Overdraft |
21.4 |
18.2 |
16.4 |
9.8 |
0.0 |
|
Director Loans (Current Liability) |
0.0 |
0.4 |
0.0 |
2.6 |
- |
|
Hire Purchase (Current Liability) |
- |
- |
0.0 |
- |
- |
|
Finance Lease (Current Liability) |
- |
- |
0.0 |
- |
- |
|
Total Finance Lease/Hire Purchase (Current Liability) |
- |
- |
0.0 |
0.1 |
0.5 |
|
Total Short Term Loans |
2.4 |
0.8 |
4.7 |
0.8 |
0.5 |
|
Accruals/Deferred Income (Current Liability) |
13.6 |
5.6 |
5.2 |
5.1 |
1.5 |
|
Social Security/VAT |
8.4 |
3.3 |
3.0 |
3.2 |
1.8 |
|
Corporation Tax |
1.9 |
3.8 |
0.0 |
- |
- |
|
Other Current Liabilities |
7.6 |
5.5 |
3.3 |
1.7 |
3.4 |
|
Total Current Liabilities |
109.4 |
68.7 |
45.9 |
30.1 |
9.6 |
|
Group Loans (Long Term Liability) |
- |
- |
- |
- |
0.0 |
|
Director Loans (Long Term Liability) |
- |
- |
- |
0.0 |
2.5 |
|
Hire Purchase (Long Term Liability) |
- |
- |
- |
0.0 |
- |
|
Leasing (Long Term Liability) |
- |
- |
- |
0.0 |
- |
|
Total Hire Purchase Loans (Long Term Liability) |
- |
- |
- |
0.0 |
0.1 |
|
Other Long Term Loans |
64.2 |
32.3 |
12.8 |
18.8 |
19.4 |
|
Accruals/Deferred Income (Long Term Liability) |
- |
- |
- |
- |
0.0 |
|
Other Long Term Liabilities |
25.0 |
7.4 |
6.0 |
4.5 |
0.0 |
|
Total Long Term Liabilities |
89.2 |
39.7 |
18.8 |
23.3 |
22.0 |
|
Deferred Taxation |
4.3 |
3.4 |
1.9 |
0.0 |
0.0 |
|
Other Provisions |
2.0 |
0.0 |
0.1 |
0.0 |
0.0 |
|
Total Provisions |
6.3 |
3.4 |
2.0 |
0.0 |
0.0 |
|
Issued Capital |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Share Premium Accounts |
15.1 |
15.3 |
13.3 |
10.3 |
10.3 |
|
Revaluation Reserve |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Retained Earnings |
10.2 |
16.0 |
3.6 |
-1.0 |
-2.0 |
|
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 |
25.3 |
31.3 |
17.0 |
9.3 |
8.2 |
|
Net Worth |
22.8 |
29.5 |
16.2 |
9.2 |
8.2 |
|
|
|
Annual Cash
Flows |
|
Financials in:
USD (mil) |
|
|
30-Jan-2011 |
31-Jan-2010 |
01-Feb-2009 |
03-Feb-2008 |
31-Jan-2007 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.648786 |
0.635292 |
0.558389 |
0.499604 |
0.53864 |
|
Consolidated |
Yes |
Yes |
Yes |
No |
No |
|
|
|
|
|
|
|
|
Net Cash Flow From Operating Activities |
69.8 |
33.8 |
6.0 |
7.2 |
-8.7 |
|
Net Cash Flow from ROI and Servicing of Finance |
-2.0 |
-1.5 |
-2.8 |
-2.6 |
-0.4 |
|
Taxation |
-6.3 |
-0.1 |
0.0 |
0.0 |
-4.8 |
|
Capital Expenditures |
-75.6 |
-38.7 |
-28.9 |
-18.8 |
0.0 |
|
Acquisitions and Disposals |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Paid Up Equity |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Management of Liquid Resources |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Net Cash Flow From Financing |
30.1 |
11.5 |
12.3 |
-0.9 |
25.2 |
|
Increase in Cash |
16.0 |
5.0 |
-13.5 |
-15.1 |
11.4 |
|
|
|
Annual Ratios |
|
Financials in:
USD (mil) |
|
|
30-Jan-2011 |
31-Jan-2010 |
01-Feb-2009 |
03-Feb-2008 |
31-Jan-2007 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.631154 |
0.624064 |
0.717437 |
0.507962 |
0.510882 |
|
Consolidated |
Yes |
Yes |
Yes |
No |
No |
|
|
|
|
|
|
|
|
Current Ratio |
1.02 |
1.11 |
1.01 |
1.01 |
2.45 |
|
Liquidity Ratio |
0.45 |
0.49 |
0.47 |
0.47 |
1.28 |
|
Stock Turnover |
5.37 |
4.95 |
5.06 |
5.66 |
- |
|
Credit Period (Days) |
3.56 |
11.94 |
17.90 |
1.89 |
- |
|
Working Capital by Sales |
0.55% |
3.61% |
0.41% |
0.27% |
- |
|
Trade Credit by Debtors |
16.76 |
4.49 |
2.12 |
14.26 |
5.38 |
|
Return on Capital |
-0.12% |
22.98% |
16.72% |
0.93% |
-10.60% |
|
Return on Assets |
-0.06% |
11.95% |
7.55% |
0.48% |
-8.05% |
|
Profit Margin |
-0.04% |
8.03% |
4.98% |
0.33% |
- |
|
Return on Shareholders Funds |
-0.56% |
54.66% |
37.22% |
3.25% |
-38.96% |
|
Borrowing Ratio |
386.27% |
175.45% |
208.97% |
349.74% |
281.25% |
|
Equity Gearing |
10.99% |
21.86% |
20.28% |
14.85% |
20.67% |
|
Debt Gearing |
281.87% |
109.68% |
78.71% |
205.28% |
269.39% |
|
Interest Coverage |
-0.02 |
5.98 |
2.82 |
0.12 |
-7.92 |
|
Sales by Tangible Assets |
2.84 |
3.28 |
3.47 |
2.86 |
- |
|
Average Remuneration per Employee |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Profit per Employee |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Sales per Employee |
0.1 |
0.1 |
0.1 |
0.1 |
- |
|
Capital Employed per Employee |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
|
Tangible Assets per Employee |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Assets per Employee |
0.1 |
0.1 |
0.0 |
0.1 |
0.1 |
|
Employee Remuneration by Sales |
19.81% |
20.01% |
20.98% |
22.75% |
- |
|
Creditor Days (Cost of Sales Based) |
159.56 |
170.80 |
116.41 |
74.59 |
- |
|
Creditor Days (Sales Based) |
59.68 |
53.62 |
38.03 |
27.00 |
- |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.56.31 |
|
|
1 |
Rs.88.06 |
|
Euro |
1 |
Rs.70.91 |
INFORMATION DETAILS
|
Report Prepared
by : |
PRL |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.