|
Report Date : |
27.09.2012 |
IDENTIFICATION DETAILS
|
Name : |
BABCOCK INTEGRATED TECHNOLOGY LTD. |
|
|
|
|
Registered Office : |
Ashton House, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2012 |
|
|
|
|
Date of Incorporation : |
07.10.2008 |
|
|
|
|
Com. Reg. No.: |
06717269 |
|
|
|
|
Legal Form : |
Private Subsidiary |
|
|
|
|
Line of Business : |
Design, supply, manufacture, installation and management of specialist
mechanical handling equipmentprojects and systems engineering, principally
within the defence industry. |
|
|
|
|
No. of Employees : |
481 |
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 – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
The
|
Source
: CIA |
|
Babcock Integrated Technology Ltd. |
|
|
|
||||||||||||||||||||||
|
Employees: |
481 |
|
Company Type: |
Private Subsidiary |
|
Corporate Family: |
157 Companies |
|
Ultimate Parent: |
|
|
|
|
|
Quoted Status: |
Non-quoted Company |
|
Incorporation Date: |
07-Oct-2008 |
|
Auditor: |
PricewaterhouseCoopers LLP |
|
Fiscal Year End: |
31-Mar-2012 |
|
Reporting Currency: |
British Pound Sterling |
|
Annual Sales: |
110.0 1 |
|
Net Income: |
8.3 |
|
Total Assets: |
249.9 |
|
Design, supply, manufacture, installation and
management of specialist mechanical handling equipmentprojects and systems
engineering, principally within the defence industry. |
|
Industry |
Personal
Services |
|
ANZSIC 2006: |
9539 - Other
Personal Services Not Elsewhere Classified |
|
NACE 2002: |
9305 - Other
service activities not elsewhere classified |
|
NAICS 2002: |
8129 - Other
Personal Services |
|
|
9305 - Other
service activities not elsewhere classified |
|
|
9609 - Other personal
service activities n.e.c. |
|
US SIC 1987: |
7299 -
Miscellaneous Personal Services, Not Elsewhere Classified |
|
|
|
||||||||||||||||||||
06717269
1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6267523
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6281078
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
Corporate Family |
Corporate Structure News: |
|
|
Babcock
International Group PLC |
|
Babcock Integrated Technology Ltd. |
|
|
|
|
|
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
|
|
Water Transportation |
4,544.7 |
25,325 |
|
|
Subsidiary |
Spalding |
|
Schools |
|
6,000 |
|
|
Subsidiary |
|
|
Business Services |
500.0 |
2,500 |
|
|
Branch |
|
|
Engineering Consultants |
186.5 |
901 |
|
|
Branch |
|
|
Engineering Consultants |
51.8 |
250 |
|
|
Branch |
|
|
Engineering Consultants |
20.7 |
100 |
|
|
Branch |
|
|
Engineering Consultants |
20.7 |
100 |
|
|
Branch |
|
|
Engineering Consultants |
15.7 |
76 |
|
|
Branch |
|
|
Engineering Consultants |
8.3 |
40 |
|
|
Branch |
|
|
Engineering Consultants |
5.2 |
25 |
|
|
Branch |
|
|
Engineering Consultants |
2.1 |
10 |
|
|
Branch |
|
|
Engineering Consultants |
2.1 |
10 |
|
|
Branch |
|
|
Engineering Consultants |
1.2 |
6 |
|
|
Division |
|
|
Construction and Agriculture Machinery |
|
1,000 |
|
|
Division |
Whetstone |
|
Engineering Consultants |
|
900 |
|
|
Subsidiary |
|
|
Engineering Consultants |
|
300 |
|
|
Subsidiary |
Devonport |
|
Engineering Consultants |
25.7 |
180 |
|
|
Subsidiary |
|
|
Oil Well Services and Equipment |
12.4 |
150 |
|
|
Subsidiary |
|
|
Real Estate Operations |
|
140 |
|
|
Subsidiary |
|
|
Business Services |
|
100 |
|
|
Subsidiary |
Kvänum |
|
Miscellaneous Capital Goods |
2.5 |
55 |
|
|
Division |
|
|
Schools |
|
50 |
|
|
Subsidiary |
|
|
Business Services |
|
8 |
|
|
Subsidiary |
|
|
Water Transportation |
0.0 |
4 |
|
|
Subsidiary |
|
|
Water Transportation |
|
|
|
|
Subsidiary |
|
|
Public Sector and Government |
210.5 |
1,809 |
|
|
Subsidiary |
Torpoint |
|
Public Sector and Government |
14.1 |
|
|
|
Subsidiary |
|
United Kingdom |
Business Services |
40.3 |
144 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
0.5 |
81 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
84.8 |
1,163 |
|
|
Subsidiary |
London |
United Kingdom |
Schools |
|
30 |
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
1.3 |
|
|
|
Subsidiary |
London |
United Kingdom |
Schools |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
111.2 |
932 |
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
65.4 |
78 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
180.2 |
|
|
|
Subsidiary |
London |
United Kingdom |
Public Sector and Government |
97.2 |
785 |
|
|
Subsidiary |
London |
United Kingdom |
Rental and Leasing |
93.8 |
580 |
|
|
Subsidiary |
London |
United Kingdom |
Rental and Leasing |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
11.5 |
189 |
|
|
Subsidiary |
London |
United Kingdom |
Schools |
6.1 |
85 |
|
|
Subsidiary |
London |
United Kingdom |
Public Sector and Government |
28.9 |
81 |
|
|
Subsidiary |
Godalming |
United Kingdom |
Personal Services |
8.6 |
31 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
39.6 |
419 |
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
5.6 |
82 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
0.2 |
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
7.3 |
110 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
2.2 |
29 |
|
|
Subsidiary |
London |
United Kingdom |
Schools |
1.0 |
17 |
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
0.7 |
8 |
|
|
Subsidiary |
London |
United Kingdom |
Software and Programming |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Schools |
3.6 |
15 |
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
4 |
|
|
Subsidiary |
London |
United Kingdom |
Schools |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Communications Services |
179.5 |
692 |
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
6.2 |
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
2.7 |
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
0.4 |
|
|
|
Subsidiary |
London |
United Kingdom |
Miscellaneous Fabricated Products |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Water Transportation |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Auto and Truck Parts |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Public Sector and Government |
4.7 |
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Waste Management Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Waste Management Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
83.6 |
439 |
|
|
Subsidiary |
Chester |
United Kingdom |
Containers and Packaging |
5.4 |
45 |
|
|
Subsidiary |
London |
United Kingdom |
Scientific and Technical Instruments |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Waste Management Services |
0.6 |
23 |
|
|
Subsidiary |
London |
United Kingdom |
Waste Management Services |
|
4 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Benoni, Gauteng |
South Africa |
Engineering Consultants |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Personal Services |
|
|
|
|
Division |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Water Transportation |
|
2,000 |
|
|
Subsidiary |
Hague |
Netherlands |
Investment Services |
|
|
|
|
Subsidiary |
Weymouth |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
54 |
|
|
Subsidiary |
Glasgow |
United Kingdom |
Business Services |
|
250 |
|
|
Subsidiary |
London |
United Kingdom |
Construction Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Miscellaneous Financial Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Business Services |
|
1,500 |
|
|
Subsidiary |
London |
United Kingdom |
Miscellaneous Fabricated Products |
470.8 |
2,741 |
|
|
Subsidiary |
Ipswich |
United Kingdom |
Commercial Banks |
158.1 |
391 |
|
|
Subsidiary |
Larbert |
United Kingdom |
Miscellaneous Capital Goods |
3.7 |
19 |
|
|
Subsidiary |
London |
United Kingdom |
Public Sector and Government |
187.5 |
14 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
5.8 |
4 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Water Transportation |
|
30 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
148.8 |
886 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
88.8 |
857 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
1.3 |
7 |
|
|
UK Branch/Trading address |
London |
United Kingdom |
Business Services |
1.3 |
3 |
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Construction Services |
166.5 |
863 |
|
|
Subsidiary |
London |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Chilton |
United Kingdom |
Business Services |
49.5 |
195 |
|
|
Subsidiary |
Thurso |
United Kingdom |
Construction Services |
227.4 |
896 |
|
|
Subsidiary |
Didcot |
United Kingdom |
Waste Management Services |
111.0 |
400 |
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
Blantyre |
United Kingdom |
Personal Services |
268.9 |
1,280 |
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Bristol |
United Kingdom |
Personal Services |
110.0 |
481 |
|
|
Subsidiary |
Plymouth |
United Kingdom |
Water Transportation |
25.4 |
278 |
|
|
Subsidiary |
Bridgwater |
United Kingdom |
Personal Services |
|
|
|
|
UK Branch/Trading address |
Bristol |
United Kingdom |
Personal Services |
|
|
|
|
UK Branch/Trading address |
Bristol |
United Kingdom |
Personal Services |
|
|
|
|
Subsidiary |
Lichfield |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Lichfield |
United Kingdom |
Computer Services |
27.5 |
162 |
|
|
Subsidiary |
|
United Kingdom |
Personal Services |
|
|
|
|
UK Branch/Trading address |
Norwich |
United Kingdom |
Personal Services |
|
4 |
|
|
Subsidiary |
Plymouth |
United Kingdom |
Biotechnology and Drugs |
|
|
|
|
Subsidiary |
Dorking |
United Kingdom |
Engineering Consultants |
68.2 |
414 |
|
|
Subsidiary |
Plymouth |
United Kingdom |
Engineering Consultants |
|
|
|
|
Subsidiary |
Plymouth |
United Kingdom |
Engineering Consultants |
|
|
|
|
Subsidiary |
Plymouth |
United Kingdom |
Biotechnology and Drugs |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Commercial Banks |
|
|
|
|
Subsidiary |
Plymouth |
United Kingdom |
Business Services |
|
4,800 |
|
|
Subsidiary |
Plymouth |
United Kingdom |
Water Transportation |
820.9 |
4,104 |
|
|
Subsidiary |
Plymouth |
United Kingdom |
Business Services |
|
|
|
|
Subsidiary |
Plymouth |
United Kingdom |
Miscellaneous Transportation |
|
|
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Water Transportation |
395.5 |
1,539 |
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Water Transportation |
99.0 |
1,249 |
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Helensburgh |
United Kingdom |
Public Sector and Government |
167.6 |
1,430 |
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Dunfermline |
United Kingdom |
Nonclassifiable Industries |
|
|
|
|
Subsidiary |
Nigel, Gauteng |
South Africa |
Engineering Consultants |
|
|
|
|
Subsidiary |
London |
United Kingdom |
Business Services |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Main Office Address: |
Tel: 01179664677 |
Annual Return Date: 07 Oct 2011 |
|
Individual Directors |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
05 May 1957 |
Rosyth Business Park, Rosyth, |
07 Oct 2008 |
NA |
Current:5 |
|
|
|
Current |
09 Feb 1953 |
50 Avondale Avenue, |
01 Jan 2011 |
NA |
Current:27 |
|
|
|
Current |
21 Jul 1965 |
C/O Devonport Royal Dockyard, Limited Devonport, |
01 Jan 2011 |
NA |
Current:29 |
|
|
|
Current |
29 Jul 1962 |
11 Manor Farm Drive, |
12 Nov 2008 |
NA |
Current:5 |
|
|
|
Current |
16 Oct 1960 |
C/O Babcock International Group Plc 33 Wigmore Str, |
12 Oct 2008 |
NA |
Current:174 |
|
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Directors |
|
|
|
There are no corporate directors for this company. |
|
|
|
Individual Secretaries |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
NA |
33 Wigmore Street, |
17 May 2012 |
NA |
Current:1 |
|
|
|
Current |
NA |
33 Wigmore Street, |
27 Jul 2012 |
NA |
Current:1 |
|
|
|
Previous |
25 Jun 1944 |
Hyde Cottage, Hyde Lane Churt, |
12 Nov 2008 |
01 Jul 2009 |
Current:1 |
|
|
|
Previous |
NA |
17 Badger Court Pinemartin Close, |
01 Jul 2009 |
27 Jul 2012 |
Current:1 |
|
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Secretaries |
|
|
|
There are no corporate secretaries for this company. |
|
|
|
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 |
|||||
|
05265569 |
40000 Ordinary GBP 1.00 |
Ordinary |
40,000 |
1.00 |
40,000.00 |
100.00 |
||||||
|
|
||||||||||||
|
|
|
||||||||||
|
Financials in: USD (mil) |
|
|
Except for share items (millions) and per share items (actual units) |
|
|
|
|
|
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
25 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.626752 |
0.643394 |
0.627794 |
0.592803 |
|
Consolidated |
No |
No |
No |
No |
|
|
|
|
|
|
|
Turnover (UK) |
- |
60.1 |
66.8 |
0.0 |
|
Turnover (Exports) |
- |
34.9 |
33.3 |
0.0 |
|
Total Turnover |
110.0 |
94.9 |
100.1 |
0.0 |
|
Cost of Sales |
89.1 |
82.2 |
82.0 |
- |
|
Total Expenses |
- |
- |
- |
0.0 |
|
Gross Profit |
21.0 |
12.7 |
18.1 |
- |
|
Depreciation |
0.7 |
0.6 |
1.5 |
- |
|
Other Expenses |
10.3 |
3.9 |
10.4 |
- |
|
Operating Profit |
10.7 |
8.8 |
7.7 |
0.0 |
|
Other Income |
0.0 |
0.0 |
0.0 |
0.0 |
|
Interest Paid |
2.4 |
1.7 |
1.6 |
0.0 |
|
Exceptional Income |
0.0 |
0.0 |
0.0 |
0.0 |
|
Discontinued Operations |
0.0 |
0.0 |
- |
- |
|
Profit Before Taxes |
8.2 |
7.1 |
6.1 |
0.0 |
|
Tax Payable / Credit |
0.0 |
1.1 |
0.2 |
0.0 |
|
Extraordinary Items/Debits |
0.0 |
0.0 |
0.0 |
0.0 |
|
Dividends |
0.0 |
0.0 |
0.0 |
0.0 |
|
Profit After Taxes |
8.3 |
6.0 |
5.9 |
0.0 |
|
Minority Interests (Profit & Loss) |
0.0 |
0.0 |
0.0 |
0.0 |
|
Audit Fees |
0.0 |
0.0 |
0.1 |
0.0 |
|
Non Audit Fees |
0.0 |
0.0 |
0.0 |
0.0 |
|
Number of Employees |
481 |
453 |
451 |
0 |
|
Wages |
28.9 |
24.7 |
25.0 |
0.0 |
|
Social Security Costs |
3.0 |
2.5 |
2.6 |
0.0 |
|
Pensions |
0.1 |
0.1 |
0.1 |
0.0 |
|
Other Pension Costs |
2.2 |
2.0 |
2.0 |
0.0 |
|
Employees Remuneration |
34.1 |
29.1 |
29.6 |
0.0 |
|
Directors Emoluments |
0.7 |
0.4 |
0.9 |
0.0 |
|
Other Costs |
0.0 |
0.0 |
0.0 |
0.0 |
|
Directors Remuneration |
0.7 |
0.5 |
0.9 |
0.0 |
|
Highest Paid Director |
0.4 |
0.2 |
0.5 |
0.0 |
|
Annual Balance Sheet |
|
Financials in:
USD (mil) |
|
|
|
|
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.628108 |
0.62385 |
0.659239 |
0.697666 |
|
Consolidated |
No |
No |
No |
No |
|
|
|
|
|
|
|
Land & Buildings |
5.7 |
4.6 |
4.4 |
0.0 |
|
Fixtures & Fittings |
1.2 |
1.2 |
3.0 |
0.0 |
|
Plant & Vehicles |
1.6 |
1.6 |
1.2 |
0.0 |
|
Total Tangible Fixed Assets |
8.5 |
7.4 |
8.6 |
0.0 |
|
Intangible Assets |
24.3 |
25.9 |
25.8 |
0.0 |
|
Investments |
49.4 |
0.0 |
0.0 |
0.0 |
|
Total Fixed Assets |
82.1 |
33.2 |
34.4 |
0.0 |
|
Stocks |
0.1 |
0.0 |
0.0 |
0.0 |
|
Work in Progress |
1.5 |
2.1 |
2.9 |
0.0 |
|
Total Stocks Work In Progress |
1.6 |
2.1 |
3.0 |
0.0 |
|
Trade Debtors |
6.5 |
8.3 |
6.4 |
0.0 |
|
Inter-Company Debtors |
117.1 |
151.0 |
74.5 |
0.0 |
|
Director Loans |
- |
- |
- |
0.0 |
|
Other Debtors |
11.7 |
7.0 |
7.2 |
0.0 |
|
Total Debtors |
135.3 |
166.3 |
88.1 |
0.0 |
|
Cash and Equivalents |
30.9 |
14.6 |
9.7 |
0.0 |
|
Other Current Assets |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Current Assets |
167.8 |
183.0 |
100.8 |
0.0 |
|
Total Assets |
249.9 |
216.2 |
135.3 |
0.0 |
|
Trade Creditors |
10.2 |
5.2 |
6.6 |
0.0 |
|
Bank Overdraft |
- |
- |
- |
0.0 |
|
Inter-Company Creditors |
136.9 |
111.2 |
95.0 |
0.0 |
|
Director Loans (Current Liability) |
- |
- |
- |
0.0 |
|
Hire Purchase (Current Liability) |
- |
- |
- |
0.0 |
|
Finance Lease (Current Liability) |
- |
- |
- |
0.0 |
|
Total Finance Lease/Hire Purchase (Current Liability) |
- |
- |
- |
0.0 |
|
Total Short Term Loans |
- |
- |
- |
0.0 |
|
Accruals/Deferred Income (Current Liability) |
3.5 |
3.4 |
4.0 |
0.0 |
|
Social Security/VAT |
0.4 |
1.5 |
0.7 |
0.0 |
|
Corporation Tax |
- |
- |
- |
0.0 |
|
Dividends (Current Liability) |
- |
- |
- |
0.0 |
|
Other Current Liabilities |
27.1 |
29.8 |
19.5 |
0.0 |
|
Total Current Liabilities |
178.0 |
151.1 |
125.8 |
0.0 |
|
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 |
0.0 |
0.0 |
|
Leasing (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Hire Purchase Loans (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
|
Other Long Term Loans |
0.0 |
0.0 |
0.0 |
0.0 |
|
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 |
|
Total Long Term Liabilities |
0.0 |
0.0 |
0.0 |
0.0 |
|
Deferred Taxation |
0.0 |
0.0 |
0.0 |
0.0 |
|
Other Provisions |
2.2 |
3.2 |
3.8 |
0.0 |
|
Total Provisions |
2.2 |
3.2 |
3.8 |
0.0 |
|
Issued Capital |
0.1 |
0.1 |
0.0 |
0.0 |
|
Share Premium Accounts |
49.4 |
0.0 |
0.0 |
0.0 |
|
Revaluation Reserve |
0.0 |
0.0 |
0.0 |
0.0 |
|
Retained Earnings |
20.3 |
12.1 |
5.6 |
0.0 |
|
Other Reserves |
0.0 |
49.7 |
0.0 |
0.0 |
|
Minority Interests (Balance Sheet) |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Shareholders Funds |
69.7 |
61.9 |
5.6 |
0.0 |
|
Net Worth |
45.4 |
36.0 |
-20.2 |
0.0 |
|
Annual Cash Flows |
|
Financials in:
USD (mil) |
|
|
|
|
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
25 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.626752 |
0.643394 |
0.627794 |
0.592803 |
|
Consolidated |
No |
No |
No |
No |
|
|
|
|
|
|
|
Annual Ratios |
|
Financials in:
USD (mil) |
|
|
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
25 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.628108 |
0.62385 |
0.659239 |
0.697666 |
|
Consolidated |
No |
No |
No |
No |
|
|
|
|
|
|
|
Current Ratio |
0.94 |
1.21 |
0.80 |
- |
|
Liquidity Ratio |
0.93 |
1.20 |
0.78 |
- |
|
Stock Turnover |
69.74 |
47.03 |
31.94 |
- |
|
Credit Period (Days) |
21.55 |
31.10 |
24.42 |
- |
|
Working Capital by Sales |
-9.35% |
32.51% |
-26.23% |
- |
|
Trade Credit by Debtors |
1.58 |
0.63 |
1.03 |
- |
|
Return on Capital |
11.43% |
11.27% |
61.80% |
- |
|
Return on Assets |
3.29% |
3.39% |
4.30% |
- |
|
Profit Margin |
7.48% |
7.48% |
6.10% |
- |
|
Return on Shareholders Funds |
11.79% |
11.84% |
103.20% |
- |
|
Borrowing Ratio |
301.23% |
308.74% |
-470.84% |
- |
|
Equity Gearing |
27.89% |
28.62% |
4.17% |
100.00% |
|
Interest Coverage |
3.40 |
4.07 |
3.91 |
- |
|
Sales by Tangible Assets |
12.88 |
13.30 |
11.08 |
- |
|
Average Remuneration per Employee |
0.1 |
0.1 |
0.1 |
- |
|
Profit per Employee |
0.0 |
0.0 |
0.0 |
- |
|
Sales per Employee |
0.2 |
0.2 |
0.2 |
- |
|
Capital Employed per Employee |
0.1 |
0.1 |
0.0 |
- |
|
Tangible Assets per Employee |
0.0 |
0.0 |
0.0 |
- |
|
Total Assets per Employee |
0.5 |
0.5 |
0.3 |
- |
|
Employee Remuneration by Sales |
31.02% |
30.67% |
29.55% |
- |
|
Creditor Days (Cost of Sales Based) |
41.98 |
22.57 |
30.63 |
- |
|
Creditor Days (Sales Based) |
33.98 |
19.54 |
25.10 |
- |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.53.57 |
|
|
1 |
Rs.86.60 |
|
Euro |
1 |
Rs.68.93 |
INFORMATION DETAILS
|
Report Prepared
by : |
PDT |
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.