MIRA INFORM REPORT

 

 

Report Date :

26.05.2012

 

IDENTIFICATION DETAILS

 

Name :

AGRI AND INDUSTRIAL RUBBER LIMITED

 

 

Registered Office :

Perssepark, Aughrim, Ballinasloe

 

 

Country :

Ireland

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

16.03.1992

 

 

Com. Reg. No.:

E0185898

 

 

Legal Form :

Private Independent Company

 

 

Line of Business :

The installation of cattle mats

 

 

No. of Employees :

17

 

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)

Ireland

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

Company name & address 

 

Agri and Industrial Rubber Limited

Perssepark, Aughrim

Ballinasloe,

Ireland

 

 

Synthesis     

 

Employees:                  17

Company Type:             Private Independent

Incorporation Date:         16-Mar-1992

Auditor:                        DHKN  

Financials in:                 USD (Millions)

Fiscal Year End:                       31-Dec-2010

Reporting Currency:       Euro

Annual Sales:               NA

Total Assets:                5.8

 

 

Business Description     

 

The installation of cattle mats.

 

Industry             

Industry            Miscellaneous Capital Goods

ANZSIC 2006:    3739 - Other Goods Wholesaling Not Elsewhere Classified

NACE 2002:      5190 - Other wholesale

NAICS 2002:     423990 - Other Miscellaneous Durable Goods Merchant Wholesalers

UK SIC 2003:    5190 - Other wholesale

US SIC 1987:    5099 - Durable Goods, Not Elsewhere Classified

 

           

Key Executives   

 

Name

Title

Michael Earls

Secretary, Director

Maureen Earls

Director

 

Registered No.(IRE): E0185898

 

1 - Profit & Loss Item Exchange Rate: USD 1 = EUR 0.7550783

2 - Balance Sheet Item Exchange Rate: USD 1 = EUR 0.7454064

 

 

Corporate Overview

 

Location

Perssepark, Aughrim

Ballinasloe, Co Galway County

Ireland

 

Sales EUR(mil):             NA

Assets EUR(mil):           4.3

Employees:                   17

Fiscal Year End:                        31-Dec-2010

Industry:                                    Miscellaneous Capital Goods

Incorporation Date:         16-Mar-1992

Company Type:             Private Independent

Quoted Status:              Not Quoted

Registered No.(IRE):      E0185898

Secretary, Director:        Michael Earls

 

Contents

Industry Codes

Business Description

Financial Data

Key Corporate Relationships

 

Industry Codes

 

ANZSIC 2006 Codes:

3739     -          Other Goods Wholesaling Not Elsewhere Classified

 

NACE 2002 Codes:

5190     -          Other wholesale

 

NAICS 2002 Codes:

423990  -          Other Miscellaneous Durable Goods Merchant Wholesalers

 

US SIC 1987:

5099     -          Durable Goods, Not Elsewhere Classified

 

UK SIC 2003:

5190     -          Other wholesale

 

Business Description

The installation of cattle mats.

 

 

 

Financial Data

Financials in:

EUR(mil)

 

Assets:

4.3

Total Liabilities:

1.4

 

Working Capital:

2.5

 

Net Worth:

3.0

 

 

 

Date of Financial Data:

31-Dec-2010

 

1 Year Growth

NA

 

Key Corporate Relationships

Auditor:

DHKN

 

Auditor:

DHKN

 

 

 

 

 

 

 

 

 

Executive report

 

 

Board of Directors

 

Name

Title

Function

 

Michael Earls

 

Secretary, Director

Director/Board Member

 

Maureen Earls

 

Director

Director/Board Member

 

 

Executives

 

Name

Title

Function

 

Michael Earls

 

Secretary, Director

Company Secretary

 

 

 

Annual Profit & Loss

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.755078

0.719047

0.683679

0.730637

Consolidated

No

No

No

No

 

 

 

 

 

Gross Profit

3.5

4.2

4.1

3.7

Operating Profit

-0.4

0.4

1.3

1.4

Non Trading Income

0.0

-

-0.2

-

Interest Expenses

0.0

0.1

0.1

0.1

Pretax Profit

-0.4

0.3

1.0

1.3

Taxation

0.0

0.3

0.2

0.2

Profit after Tax

-0.4

0.0

0.9

1.1

Retained Profits

-0.4

0.0

0.9

1.1

Value Added

1.1

2.0

3.0

2.7

Wages And Salaries

1.0

1.1

1.1

0.9

Directors’ Emoluments

0.2

0.2

0.2

0.1

Auditors Fees

-

0.0

0.0

0.0

Depreciation

0.4

0.4

0.4

0.3

Number of Employees

17

19

18

15

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Filed Currency

EUR

EUR

EUR

EUR

Exchange Rate

0.745406

0.696986

0.719399

0.683971

Consolidated

No

No

No

No

 

 

 

 

 

Tangible Assets

0.6

0.9

1.1

0.5

Total Fixed Assets

0.6

0.9

1.1

0.5

Stocks

2.3

2.0

3.0

1.7

Trade Debtors

2.3

1.7

1.7

1.7

Cash

0.2

1.0

0.6

2.0

Miscellaneous Current Assets

0.4

0.3

0.5

0.2

Other Current Assets

0.6

1.4

1.2

2.2

Total Current Assets

5.2

5.0

5.8

5.7

Total Assets

5.8

5.9

6.9

6.2

Net assets

4.0

4.9

4.8

4.1

Total Current Liabilities

1.8

1.1

2.1

2.1

Total Debt

0.9

0.4

0.9

0.5

Total Long Term Liabilities

0.0

0.2

0.3

0.2

Total Liabilities

1.9

1.2

2.4

2.3

Share Capital And Other Reserves

-

0.0

0.0

0.0

Profit & Loss Account Reserve

4.0

4.7

4.6

3.9

Shareholders Funds

4.0

4.7

4.6

3.9

Capital Employed

4.0

4.9

4.8

4.1

Net Worth

4.0

4.7

4.6

3.9

Working Capital

3.4

3.9

3.7

3.6

Fixed Assets

0.6

0.9

0.8

0.5

Intermediate Assets

0.0

0.1

0.3

-

Liquid Assets

2.9

3.0

2.8

4.0

Trade Creditors

0.8

0.6

1.2

0.8

Bank Overdraft

-

0.0

0.4

0.0

Miscellaneous Current Liabilities

1.0

0.5

0.5

1.4

    Bank Loans - Current Portion

0.8

-

-

-

    Other Short Term Finance

0.1

0.2

0.2

0.4

Other Current Liabilities

0.1

0.3

0.2

1.0

Short Term Loans

0.9

0.2

0.6

0.4

    Long Term Loans

0.0

0.2

0.3

0.2

Other Long Term Finance

0.0

0.2

0.3

0.2

Sundry Reserves (incl. Grants)

-

0.0

0.0

0.0

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

EUR

EUR

EUR

EUR

Exchange Rate (Period Average)

0.755078

0.719047

0.683679

0.730637

Consolidated

No

No

No

No

 

 

 

 

 

Net Cashflow From Operating Activities

-1.1

1.4

-0.5

2.0

Net Cashflow From ROI & Servicing Of Finance

0.0

-0.1

-0.1

-0.1

Net Cashflow Before Financing

-1.3

0.9

-1.9

1.5

Net Cashflow From Financing

0.5

-0.1

0.1

-0.2

Increase In Cash

-0.8

0.8

-1.8

1.3

Net Cash

0.2

1.0

0.2

1.9

 

 

Annual Ratios

 

 

 

 

31-Dec-2007

Period Length

52 Weeks

Filed Currency

-

Exchange Rate

-

Consolidated

No

 

 

Current Ratio

2.67

Liquidity Ratio

1.86

Net Worth / Total Liabilities

171.90%

Long Term Liab. / Net Worth

0.04

Pretax Profit / Capital Employed

33.95%

Pretax Profit / Total Assets

22.29%

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.55.73

UK Pound

1

Rs.87.26

Euro

1

Rs.69.84

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.