MIRA INFORM REPORT

 

 

Report Date :

13.10.2012

 

IDENTIFICATION DETAILS

 

Name :

CALVERTS CARPETS LIMITED

 

 

Formerly Known As :

ANTHEMSONG LIMITED

 

 

Registered Office :

29-33 Westgate, Thirsk, North Yorkshire, YO7 1QR.

 

 

Country :

United Kingdom 

 

 

Financials (as on) :

31.01.2011

 

 

Date of Incorporation :

19.10.1999

 

 

Com. Reg. No.:

03861858

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The retail and wholesale of carpets and floor coverings

 

 

No. of Employees :

85 employees

 

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 112,500

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

United Kingdom 

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

United Kingdom - ECONOMIC OVERVIEW

 

The UK, a leading trading power and financial center, is the third largest economy in Europe after Germany and France. Over the past two decades, the government has greatly reduced public ownership and contained the growth of social welfare programs. Agriculture is intensive, highly mechanized, and efficient by European standards, producing about 60% of food needs with less than 2% of the labor force. The UK has large coal, natural gas, and oil resources, but its oil and natural gas reserves are declining and the UK became a net importer of energy in 2005. Services, particularly banking, insurance, and business services, account by far for the largest proportion of GDP while industry continues to decline in importance. After emerging from recession in 1992, Britain's economy enjoyed the longest period of expansion on record during which time growth outpaced most of Western Europe. In 2008, however, the global financial crisis hit the economy particularly hard, due to the importance of its financial sector. Sharply declining home prices, high consumer debt, and the global economic slowdown compounded Britain's economic problems, pushing the economy into recession in the latter half of 2008 and prompting the then BROWN (Labour) government to implement a number of measures to stimulate the economy and stabilize the financial markets; these include nationalizing parts of the banking system, temporarily cutting taxes, suspending public sector borrowing rules, and moving forward public spending on capital projects. Facing burgeoning public deficits and debt levels, in 2010 the CAMERON-led coalition government (between Conservatives and Liberal Democrats) initiated a five-year austerity program, which aims to lower London's budget deficit from over 10% of GDP in 2010 to nearly 1% by 2015. In November 2011, Chancellor of the Exchequer George OSBORNE announced additional austerity measures through 2017 because of slower-than-expected economic growth and the impact of the euro-zone debt crisis. The CAMERON government raised the value added tax from 17.5% to 20% in 2011. It has pledged to reduce the corporation tax rate to 23% by 2015. The Bank of England (BoE) implemented an asset purchase program of up to £325 billion (approximately $525 billion) as of February 2011. During times of economic crisis, the BoE coordinates interest rate moves with the European Central Bank, but Britain remains outside the European Economic and Monetary Union (EMU).

 

 

Source : CIA

 

 

 

Company Identification Details

 

Subject Reported on

CALVERTS CARPETS LIMITED

Registration Number

03861858

VAT Number

GB168970807

Address

29-33 WESTGATE, THIRSK, YORKSHIRE, YO7 1QR.

Telephone

01845 522 967

Facsimile

01845 525 040

Email

contracts@calverts-carpets.co.uk

Web Address

www.calverts-carpets.co.uk   

 

 

Creditline Recommendations

 

Monthly Credit Guide

GBP 112,500

 

 

Official Company Data

 

Legal Form

Private Limited

Registration Number

03861858

VAT Number

GB168970807

Subject Status

Trading

Date of Incorporation

19/10/1999

Registered Office

29-33 WESTGATE, THIRSK, NORTH YORKSHIRE, YO7 1QR.

History

10/10/2000 : The Registered Office address changed from 29/33 WESTGATE, THIRSK, NORTH YORKSHIRE, YO7.

 

2/09/2000 : The Registered Office address changed from 134 PERCIVAL ROAD, ENFIELD, MIDDLESEX, EN1 1.

 

20/12/1999 : Change of name from ANTHEMSONG LIMITED.

Date of Last Annual Return to Registry

19/10/2011

Accounts

The last filed accounts at Companies House are those to 31/01/2011

Accounting Reference Date

31/01

 

 

Operations

 

Activities

The retail and wholesale of carpets and floor coverings.

Nace Code

5248

Premises

Owned,Offices,Warehouse

Staff Employed

85

Trade Names

CALVERT CONTRACTS CARPETS

Import Countries

ALL OVER THE WORLD

Export Countries

No Export Activity

Bankers

NAT WEST BANK PLC

Address

THIRSK.

Sort Code

556137

Auditors

Montpelier Audit Ltd

Branches

4 QUEENS ROAD, RICHMOND, NORTH YORKSHIRE, DL10 4DN.

 

CALVERTS CONTRACTS CARPETS:, 35 WESTGATE, THIRSK, NORTH YORKSHIRE, YO7 1QR.

 

MERRYWEATHERS YARD, WESTGATE, GUISBOROUGH, CLEVELAND, TS14 6AN.

 

2 PARK ST, RIPON, NORTH YORKSHIRE, HG4 2AX.

 

78-80 ST. THOMAS ST, SCARBOROUGH, NORTH YORKSHIRE, YO11 1DU.

 

CARLTON MINIOTT BUSINESS PARK, CARLTON RD, YO7 4NF.

Associated Companies

Calvert Carpets (Trading) Ltd

 

 

Previous Searches

 

Search History Summary

 

Last 3 Months

Last 6 Months

Last 12 Months

1

2

3

 

Search History Details

 

The Search History Details shows details of the most recent 40 searches

 

Date

Description

14/08/2012

Miscellaneous

09/05/2012

Miscellaneous

12/01/2012

Miscellaneous

12/07/2011

Miscellaneous

 

 

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

1

Number Partially Satisfied

0

Number Satisfied

0

 

 

Date of Latest Mortgage Created

27/06/2000

 

 

Details of most recent Mortgages, Charges and Satisfactions

 

Date Fully
Satisfied

Date
Registered

Date
Created

Charge
Description

Form Type

Lender

 

29/06/2000

27/06/2000

Mortgage Debenture

395

National Westminster Bank Plc

 

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

 

02/02/2012

Companies House Gazette

Notification of any change among the company's directors

21/01/2000

Companies House Gazette

Change among directors of a company

 

 

Company Secretary

 

Secretary

SUZANNE CALVERT

Service Address

SUTTON PLACE, SUTTON UNDER WHITESTONECLIFFE, THIRSK, NORTH YORKSHIRE, YO7 2PR.

Country of Origin

UNITED KINGDOM

Date of Birth

02/01/1955

Appointment Date

10/12/1999

Other Directorships

CALVERTS MANAGEMENT LLP, CALVERTS CARPETS (PROPERTIES) LIMITED, CALVERTS CARPETS (YORK) LIMITED, FLOORINGCO LIMITED

 

 

Directors

 

Director

SUZANNE CALVERT

Service Address

SUTTON PLACE SUTTON UNDER WHITESTON, THIRSK, NORTH YORKSHIRE, YO7 2PR.

Country of Origin

UNITED KINGDOM

Date of Birth

02/01/1955

Appointment Date

28/10/2011

Other Directorships

CALVERTS MANAGEMENT LLP, CALVERTS CARPETS (PROPERTIES) LIMITED, CALVERTS CARPETS (YORK) LIMITED, FLOORINGCO LIMITED


Director


WILLIAM CALVERT

Service Address

SUTTON PLACE, SUTTON UNDER WHITESTONECLIFFE, THIRSK, NORTH YORKSHIRE, YO7 2PS.

Country of Origin

UNITED KINGDOM

Date of Birth

20/12/1951

Appointment Date

10/12/1999

Other Directorships

CALVERTS MANAGEMENT LLP, CALVERTS CARPETS (PROPERTIES) LIMITED, WHITESTONE WEAVERS LIMITED, CARPET LINE DIRECT LIMITED, FLOORINGCO LIMITED, WHITESTONE ESTATES LIMITED, WHITE HORSE CARPETS LIMITED, PRIMETALENT LIMITED, RYEDALE STONE LIMITED, GASKELL MACKAY CARPETS LIMITED, VIEW LOGISTICS LIMITED, CALVERTS CARPETS (GUISBOROUGH) LIMITED, ELETILE LIMITED, CALVERTS CARPETS (TRADING) LIMITED

 

 

Share Capital

 

Shares

Ordinary GBP 1.00

Issued Number

1

Principal Shareholder

1 William Calvert

 

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

 

 

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

31/01/2011

31/01/2010

31/01/2009

31/01/2008

Currency

GBP

GBP

GBP

GBP

SALES

11942

14706

14165

15187

Cost of goods sold

10404

13463

11949

13054

GROSS PROFIT

1538

1243

2216

2133

Wages and Salaries

1565

1254

1433

1413

Directors Emoluments

12

37

137

137

Auditors Fees

11

11

11

10

Trading Profit

466

148

915

959

Depreciation

77

49

82

96

OPERATING PROFIT

389

99

833

863

Non Trading Income

2

2

4

14

Interest Payable

68

28

64

125

PRE TAX PROFIT

323

73

773

752

Taxation

99

23

226

238

PROFIT AFTER TAX

224

50

547

514

Dividends Payable

100

 

145

 

RETAINED PROFITS

124

50

402

514

 

Balance Sheet

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/01/2011

31/01/2010

31/01/2009

31/01/2008

Currency

GBP

GBP

GBP

GBP

TOTAL FIXED ASSETS

3393

3082

2407

2282

Tangible Assets

3393

3082

2407

2282

Fixed Assets

3393

3082

2407

2282

TOTAL CURRENT ASSETS

3815

3708

3294

3875

Trade debtors

746

894

791

839

Stocks

2176

2540

2090

1915

Other Current Assets

893

274

413

1121

Misc Current Assets

478

212

100

146

Due From Group

158

 

75

 

Cash

257

62

238

975

TOTAL ASSETS

7208

6790

5701

6157

TOTAL CURRENT LIABILITIES

2982

3087

2048

2906

Trade creditors

1525

865

770

1046

Short Term Loans

1026

1755

613

904

Bank Overdraft

1026

1708

612

684

Due To Directors

 

47

1

220

Other Liabilities

431

467

665

956

WORKING CAPITAL

833

621

1246

969

TOTAL LONG TERM LIABS

399

 

 

 

Long Term Loans

399

 

 

 

Other Finance

399

 

 

 

NET ASSETS/(LIABILITIES)

3827

3703

3653

3251

SHARE CAPITAL + RESERVES

3827

3703

3653

3251

Profit and Loss account

3827

3703

3653

3251

SHAREHOLDERS FUNDS

3827

3703

3653

3251

CAPITAL EMPLOYED

4226

3703

3653

3251

 

Financial Comparison

 

The following figures are shown in units of 1000

 

Number of Weeks

52

52

52

52

Accounts Date

31/01/2011

31/01/2010

31/01/2009

31/01/2008

Currency

GBP

GBP

GBP

GBP

Net Cashflow from Oper.

1138

(412)

270

1229

Increase in Cash

876

(1272)

(664)

973

Directors Remuneration

12

37

137

137

Auditors Remuneration

11

11

11

10

Liquid Assets

1003

956

1029

1814

Net Working Capital

833

621

1246

969

Long Term Debt(>12 Months)

399

 

 

 

Tangible Net Worth(T.N.W)

3827

3703

3653

3251

Equity

3827

3703

3653

3251

Number of Years Trading

12

11

10

9

Number of Employees

85

80

86

84

Profit per Employee

3800

912.5

8988.4

8952.4

Sales per Employee

140494.1

183825

164709.3

180797.6

 

Key Credit Ratios

 

The following figures are shown as Ratios or Percentages

 

Accounts Date

31/01/2011

31/01/2010

31/01/2009

31/01/2008

Current Ratio

1.3

1.2

1.6

1.3

Long Term Debt/T.N.W

0.1

 

 

 

Pre Tax Profit Margin%

2.7

0.5

5.5

5

Gross Profit%

12.9

8.5

15.6

14

Debtors Days (D.S.O)

23

22

20

20

Creditors Days (D.P.O)

47

21

20

25

Quick Ratio

0.5

0.4

0.6

0.7

W.I.P/Inventory Days

76.3

68.9

63.8

53.5

Return on Investment%

7.4

1.9

19.6

21.1

Return on Assets%

4.5

1.1

13.6

12.2

T.N.W/Total Assets%

53.1

54.5

64.1

52.8

Return on Capital%

7.6

2

21.2

23.1

Rtn on Shareholders Funds%

8.4

2

21.2

23.1

Working Capital/Sales%

7

4.2

8.8

6.4

Borrowing Ratio%

37.2

47.4

16.8

27.8

Equity Gearing%

113.2

120

178.4

111.9

Stock Turnover

5.5

5.8

6.8

7.9

Days Purchases Outstanding

53.5

23.5

23.5

29.2

Sales/Fixed Assets

3.5

4.8

5.9

6.7

Debt Gearing

10.4

 

 

 

 

 

Key Industry Sector Trends

 

Year

2012

2011

2010

2009

Sample Size

4604

35478

37414

36406

Pre-Tax Profit Margin

4.4

2.2

1.7

1.1

Current Ratio

1.6

1.3

1.3

1.3

Borrowing Ratio

35.7

38.1

27.5

19.7

Return on Capital

36.8

35.3

39.4

37.8

Creditors Days

42

93

114

88

 

Above figures relate to companies in 2003 Standard Industry Classification (Nace) sector : Other retail sale of new goods in specialised stores

 

 

Financial Summary

 

Auditors Qualification

Although the Auditors have not qualified their opinion on the accounts for 31/01/2011, it should be noted that they may have drawn attention to certain matters. Such matters may impact upon aspects of the financial results.

 

Turnover

Turnover decreased by more than 10 % in the year and totalled GBP 11,942,000 for the period.

 

Operating Profit

Totalled GBP 389,000. In the year prior a Profit of GBP 99,000 was achieved.

 

Pre Tax Profit

The subject's profit increased by 342 % in the year.

 

Working Capital

The company's working capital has increased by 34 % in the period.

 

Net Worth

Net worth was GBP 3,827,000.

 

Fixed Assets

The subject's fixed assets increased during the year by GBP 311,000 to GBP 3,393,000 and are now 47 % of total assets compared with 45 % in the previous year.

 

Long Term Liabilities

Long term liabilities were GBP 399,000 which are 6 % of total liabilities and 9 % of capital employed.




 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.70

UK Pound

1

Rs.84.51

Euro

1

Rs.68.16

 

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.