MIRA INFORM REPORT

 

 

Report Date :

26.04.2013

 

IDENTIFICATION DETAILS

 

Name :

Thor Specialities (UK) Ltd.

 

 

Registered Office :

Wincham Avenue, Northwich, CW9 6GB,

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

14.10.1983

 

 

Com. Reg. No.:

01761700

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Manufacturer and Supplier of Biocides, Flame Retardants, Personal Care Ingredients and Speciality Chemicals.

 

 

No. of Employees :

81

 

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, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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 second largest economy in Europe after Germany. 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 aimed 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 21% by 2014. The Bank of England (BoE) implemented an asset purchase program of up to £375 billion (approximately $605 billion) as of December 2012. 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). In 2012, weak consumer spending and subdued business investment weighed on the economy. GDP fell 0.1%, and the budget deficit remained stubbornly high at 7.7% of GDP. Public debt continued to increase.

 

Source : CIA


Company Name and Address

 

Thor Specialities (UK) Ltd. 

 

Wincham Avenue

 

Wincham

Northwich, CW9 6GB

United Kingdom

(Trading Address) 

 

Tel:

01606818800

Fax:

01606818801

 www.thor.com

Top of Form

 

 

 

 

 

 

 

 

 

 

Company Summary 

 

Employees:

81

Company Type:

Private Subsidiary

Corporate Family:

9 Companies

Ultimate Parent:

Tato Holdings Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

14-Oct-1983

Auditor:

Mazars LLP

 

 

 

 

 

Financials in:

 USD (Mil)

Fiscal Year End:

31-Dec-2011

Reporting Currency:

British Pound Sterling

Annual Sales:

58.0  1

Net Income:

1.6

Total Assets:

48.4

 

 

 

 

 

 

 

 

 

 

 

 

Business Description

 

Thor Specialities (UK) Ltd. is a multinational manufacturer and supplier of biocides, flame retardants, personal care ingredients and speciality chemicals. The company serves clients in the cosmetics, plastics, building and construction industries. It provides biocides for the protection of water and fuel interfaces. The company offers flame-retardant biocides to protect synthetic and natural fibres to the textile industry. It provides softening and antistatic agents for hair rinses and conditioners. The company undertakes various research and development projects. It provides technical support, regulatory backup and registration assistance solutions. The company maintains and operates in-house vitro toxicology laboratories. It provides products under the ACTICIDE, AFLAMMIT and FLAMMENTIN brands.

 

Industry

 

Industry

Chemical Manufacturing

ANZSIC 2006:

1899 - Other Basic Chemical Product Manufacturing Not Elsewhere Classified

NACE 2002:

2466 - Manufacture of other chemical products not elsewhere classified

NAICS 2002:

325998 - All Other Miscellaneous Chemical Product and Preparation Manufacturing

UK SIC 2003:

2466 - Manufacture of other chemical products not elsewhere classified

UK SIC 2007:

2059 - Manufacture of other chemical products n.e.c.

US SIC 1987:

2899 - Chemicals and Chemical Preparations, Not Elsewhere Classified

 

 

Key Executives

 

Name

 

Title

Sarah Gibbons

Secretary & PA

John David Sykes

Secretary

Chris Priestley

IT & Purchasing Manager

Kenneth John Seal

Technical Director

David Alain Hewitt

Director

 

 

News

 

Title

Date

ANALYSIS: Antimicrobial Selection and the Biocidal Products Regulation
WTIN (2067 Words)

1-Aug-2012

USPTO ISSUES TRADEMARK: AFLAMMIT 
U.S. Fed News (90 Words)

27-Jul-2012

 

 

Financial Summary

 

FYE: 31-Dec-2011

USD (mil)

Key Figures

 

Current Assets

26.44

Fixed Assets

21.98

Total Liabilities

6.70

Net Worth

40.34

 

Key Ratios

 

Current Ratio

3.95

Acid Test

1.89

 

 

 

 

Registered No.(UK):  01761700

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.623776 

2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6434593

 

 

Corporate Overview

 

Location
Wincham Avenue

Wincham
Northwich, CW9 6GB

Cheshire County 

United Kingdom

 

 

Tel:  01606818800

Fax: 01606818801

www.thor.com

 

Sales GBP(mil):

36.2

Assets GBP(mil):

31.2

Employees:

81

Fiscal Year End:

31-Dec-2011

 

Industry:

Chemical Manufacturing

 

Registered Address:

Wincham Avenue

Wincham
Northwich, CW9 6GB

United Kingdom

 

Incorporation Date:

14-Oct-1983

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

01761700

 

Director:

David Alain Hewitt

 

 


Industry Codes

 

 

 

ANZSIC 2006 Codes:

1899

-

Other Basic Chemical Product Manufacturing Not Elsewhere Classified

 

NACE 2002 Codes:

2466

-

Manufacture of other chemical products not elsewhere classified

 

NAICS 2002 Codes:

325998

-

All Other Miscellaneous Chemical Product and Preparation Manufacturing

 

US SIC 1987:

2899

-

Chemicals and Chemical Preparations, Not Elsewhere Classified

 

UK SIC 2003:

2466

-

Manufacture of other chemical products not elsewhere classified

 

UK SIC 2007:

2059

-

Manufacture of other chemical products n.e.c.

 

 

Business Description

Thor Specialities (UK) Ltd. is a multinational manufacturer and supplier of biocides, flame retardants, personal care ingredients and speciality chemicals. The company serves clients in the cosmetics, plastics, building and construction industries. It provides biocides for the protection of water and fuel interfaces. The company offers flame-retardant biocides to protect synthetic and natural fibres to the textile industry. It provides softening and antistatic agents for hair rinses and conditioners. The company undertakes various research and development projects. It provides technical support, regulatory backup and registration assistance solutions. The company maintains and operates in-house vitro toxicology laboratories. It provides products under the ACTICIDE, AFLAMMIT and FLAMMENTIN brands.

 

More Business Descriptions

Manufacture and distribution of chemicals.

 

 

Chemicals & chemical preparations

 

 

Chemical Manufacturers

 

About Us Welcome to Thor! For over half a century Thor's innovative and technologically advanced chemicals have been improving the way we live. Often unseen by their users, Thor products can be found in a variety of industries from newspapers to cosmetics, from building and construction to high fashion. Supported by an ongoing commitment to research and development, Thor's activities centre on the production and supply of a wide range of biocides, flame retardants and personal care ingredients. Our technical expertise and experience has firmly established Thor as a leading manufacturer of isothiazolinone based biocides and an acknowledged world leader in the development of flame retardant chemicals. Our extensive range of personal care products has been specially designed to meet the exacting standards demanded by this industry. The company today is truly multinational. Our Group headquarters are located in the UK with the main manufacturing plant and technical facility in Germany - other production units and operating companies are strategically located in 13 countries world-wide. This extensive global network ensures not only rapid delivery, but also places Thor's unrivalled technical support within easy reach of all markets. Thor is committed to the health and safety of employees, customers and the general public and proactively contributes to the setting of new environmental standards within the industry. All Thor products are manufactured under the ISO 9000 mark of quality.

 

 

 

 

 

 

Financial Data

 

Financials in:

GBP(mil)

 

Revenue:

36.2

Net Income:

1.0

Assets:

31.2

Current Assets:

17.0

 

Fixed Assets:

14.1

 

Long Term Debt:

0.0

 

Total Liabilities:

4.3

 

Issued Capital:

71.7

 

Working Capital:

12.7

 

Net Worth:

26.0

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

23.7%

NA

NA

 

Key Corporate Relationships

 

Auditor:

Mazars LLP

Bank:

Lloyds Tsb Bank PLC

 

Auditor:

Mazars LLP

 

Auditor History

Mazars LLP

31-Dec-2011

Mazars LLP

31-Dec-2010

Mazars LLP

31-Dec-2009

Mazars LLP

31-Dec-2008

Mazars LLP

31-Dec-2007

 

 

GBP(mil)

Audit Fees:

0.0

Non Audit Fees:

0.0

Audit Fiscal Year:

12-31-2011

 

 

Corporate Family

 

Total Corporate Family Members: 9 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Tato Holdings Ltd.

Parent

Canterbury

United Kingdom

Commercial Banks

400.7

1,024

Thor GmbH

Subsidiary

Speyer, Rheinland-Pfalz

Germany

Chemical Manufacturing

211.8

430

Thor Químicos De México, S.A. De C.V.

Subsidiary

Pedro Escobedo, Queretaro

Mexico

Chemical Manufacturing

 

140

Thor Specialities (UK) Ltd.

Subsidiary

Northwich

United Kingdom

Chemical Manufacturing

58.0

81

Thor Especialidades Sa

Subsidiary

Castellgali, Barcelona

Spain

Chemical Manufacturing

40.8

64

Acti Chem Sa (Pty) Ltd

Subsidiary

Durban, Kwazulu-Natal

South Africa

Chemical Manufacturing

 

30

Thor Brasil Ltda.

Subsidiary

Barueri, Sao Paulo

Brazil

Chemical Manufacturing

6.5

28

Thor Group Ltd.

Subsidiary

Margate

United Kingdom

Business Services

4.1

25

Thor Specialties Sdn Bhd

Subsidiary

Shah Alam, Selangor

Malaysia

Chemical Manufacturing

13.0

 

 

 

Executive report

 

 

 

 

 

 

Board of Directors

 

Name

Title

Function

David Alain Hewitt

 

Director

Director/Board Member

Age: 52

 

 

Executives

 

Name

Title

Function

Steve Charlton

 

Business Manager

Administration Executive

John David Sykes

 

Secretary

Company Secretary

Sarah Gibbons

 

Secretary & PA

Human Resources Executive

Chris Priestley

 

IT & Purchasing Manager

Information Executive

Kenneth John Seal

 

Technical Director

Engineering/Technical Executive

Age: 65

 

 

Directors and Shareholders Report

 

Individual Directors

 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

David Alain 
Hewitt

Current

24 May 1960

4 Whitehaven Road, Bramhall,
Stockport, Greater Manchester SK7 1EL

18 Jul 1991

NA

Current:2
Previous:3
Disqualifications:0

 

Kenneth John 
Seal

Current

16 Mar 1948

40 Clement Road, Marple Bridge, 
Stockport, Greater Manchester SK6 5AG

01 Aug 1994

NA

Current:1
Previous:0
Disqualifications:0

 

George William 
Garrard

Previous

12 Jan 1937

7 Brambling Close, Offerton,
Stockport, Greater Manchester SK2 5UE

18 Jul 1991

01 Apr 1999

Current:0
Previous:3
Disqualifications:0

 

Christopher Langford 
Bowman

Previous

24 Mar 1941

36 Princes Gardens, Cliftonville, 
Margate, Kent CT9 3AR

25 Oct 1991

01 Feb 1996

Current:1
Previous:3
Disqualifications:0

 

David Keith 
Wood

Previous

24 Jul 1946

6 Glentress Mews, Heaton, 
Bolton, Greater Manchester BL1 5JS

03 May 1994

30 Jun 2008

Current:0
Previous:1
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Directors

 

There are no corporate directors for this company.

 

 

Individual Secretaries

 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

John David 
Sykes

Current

NA

20 Mere House, Arbour Walk Helsby, 
Frodsham, Cheshire WA6 0FN

15 Jul 2010

NA

Current:1
Previous:0
Disqualifications:0

 

David Alain 
Hewitt

Previous

24 May 1960

4 Whitehaven Road, Bramhall, 
Stockport, Greater Manchester SK7 1EL

18 Jul 1991

21 Feb 1996

Current:2
Previous:3
Disqualifications:0

 

Simon 
Pearson

Previous

NA

51 Lanthorne Road, 
Broadstairs, Kent CT10 3NA

21 Feb 1996

15 Jul 2010

Current:2
Previous:1
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 
(As Reported)

Share Type

# of Shares

Share Price (GBP)

Share Value (GBP)

% of Total Shares

Tato Holdings Ltd

03258156

14650000 Ordinary GBP 3.41

Ordinary

14,650,000

3.41

49,956,500.00

100.00

 

 

 

News

 

ANALYSIS: Antimicrobial Selection and the Biocidal Products Regulation
WTIN (2067 Words)

01-Aug-2012

USPTO ISSUES TRADEMARK: AFLAMMIT 
U.S. Fed News (90 Words)

27-Jul-2012

 

 

 


Annual Profit & Loss

 

Financials in: USD (mil)

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

 

 

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.623776

0.647573

0.641508

0.545576

0.499878

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

29.9

23.5

21.5

24.9

-

Turnover (Exports)

28.1

21.7

19.5

24.2

-

Total Turnover

58.0

45.2

41.0

49.1

46.7

Cost of Sales

47.1

34.7

32.6

37.3

34.8

Gross Profit

11.0

10.5

8.4

11.8

11.9

Depreciation

2.1

1.9

1.9

2.2

1.8

Other Expenses

8.9

8.1

7.4

9.3

9.1

Operating Profit

-

-

-

2.5

2.8

Other Income

0.0

0.0

0.0

0.0

0.1

Interest Paid

0.0

0.0

0.0

0.1

0.1

Exceptional Income

0.0

0.0

0.0

0.0

0.0

Discontinued Operations

0.0

0.0

0.0

0.0

0.0

Profit Before Taxes

2.1

2.5

0.9

2.5

2.8

Tax Payable / Credit

0.5

0.3

0.4

0.6

0.9

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

1.6

2.2

0.6

1.8

2.0

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.0

0.0

0.0

0.0

0.0

Non Audit Fees

0.0

0.0

0.0

0.0

0.0

Number of Employees

81

81

80

85

82

Wages

4.3

4.1

3.9

4.8

4.6

Social Security Costs

0.5

0.5

0.5

0.6

0.6

Pensions

0.0

0.0

0.0

0.1

0.1

Other Pension Costs

0.4

0.4

0.4

0.5

0.5

Employees Remuneration

5.2

5.0

4.8

5.8

5.7

Directors Emoluments

0.5

0.4

0.4

0.6

0.6

Other Costs

0.0

0.0

0.0

0.0

0.0

Directors Remuneration

0.5

0.5

0.5

0.6

0.7

Highest Paid Director

0.3

0.3

0.3

0.4

0.4

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.643459

0.638712

0.619253

0.695531

0.502361

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

14.8

15.0

15.1

13.2

22.0

Fixtures & Fittings

0.2

0.2

0.1

0.1

0.3

Plant & Vehicles

7.0

7.5

8.3

8.4

6.3

Total Tangible Fixed Assets

22.0

22.6

23.5

21.7

28.6

Intangible Assets

0.0

0.0

0.0

0.0

0.0

Investments

0.0

0.0

0.0

0.0

0.0

Total Fixed Assets

22.0

22.6

23.5

21.7

28.6

Stocks

13.8

11.4

8.2

6.6

7.0

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

13.8

11.4

8.2

6.6

7.0

Trade Debtors

8.0

6.1

6.2

6.1

7.1

Inter-Company Debtors

0.7

0.7

0.7

1.2

2.2

Other Debtors

0.3

0.1

0.3

0.2

0.3

Total Debtors

9.0

6.9

7.2

7.5

9.5

Cash and Equivalents

3.7

4.1

1.6

0.5

0.3

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

26.4

22.5

17.0

14.6

16.8

Total Assets

48.4

45.1

40.5

36.3

45.3

Trade Creditors

1.1

1.7

1.3

1.3

1.5

Bank Overdraft

-

-

0.0

0.3

1.5

Inter-Company Creditors

4.0

4.4

1.3

1.5

1.3

Accruals/Deferred Income (Current Liability)

1.0

1.0

0.6

0.6

0.8

Social Security/VAT

0.4

0.4

0.4

0.4

0.4

Corporation Tax

0.1

0.2

0.0

0.0

0.2

Other Current Liabilities

0.1

0.1

0.1

0.1

0.1

Total Current Liabilities

6.7

7.7

3.7

4.1

5.8

Group Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Director Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Hire Purchase (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Leasing (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Total Hire Purchase Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Other Long Term Loans

0.0

0.0

0.0

0.0

0.0

Accruals/Deferred Income (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Other Long Term Liabilities

0.0

0.0

0.0

0.0

0.0

Total Long Term Liabilities

0.0

0.0

0.0

0.0

0.0

Deferred Taxation

1.4

1.6

2.1

1.9

2.6

Other Provisions

0.0

0.0

0.0

0.0

0.0

Total Provisions

1.4

1.6

2.1

1.9

2.6

Issued Capital

22.8

19.6

20.2

18.0

21.9

Share Premium Accounts

0.0

0.0

0.0

0.0

0.0

Revaluation Reserve

0.0

0.0

0.0

0.0

0.0

Retained Earnings

17.6

16.2

14.4

12.3

15.1

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

40.3

35.7

34.6

30.3

37.0

Net Worth

40.3

35.7

34.6

30.3

37.0

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.623776

0.647573

0.641508

0.545576

0.499878

Consolidated

No

No

No

No

No

 

 

Annual Ratios

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.643459

0.638712

0.619253

0.695531

0.502361

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

3.95

2.90

4.56

3.53

2.90

Liquidity Ratio

1.89

1.43

2.35

1.95

1.70

Stock Turnover

4.08

4.03

5.16

5.88

6.65

Credit Period (Days)

52.14

48.77

53.61

58.02

55.72

Working Capital by Sales

35.09%

32.12%

31.22%

27.20%

23.67%

Trade Credit by Debtors

0.13

0.28

0.21

0.21

0.21

Return on Capital

4.77%

6.66%

2.60%

5.99%

7.10%

Return on Assets

4.11%

5.51%

2.36%

5.31%

6.19%

Profit Margin

3.54%

5.42%

2.24%

5.00%

6.04%

Return on Shareholders Funds

4.94%

6.96%

2.76%

6.36%

7.59%

Borrowing Ratio

9.84%

12.22%

3.80%

5.93%

7.71%

Equity Gearing

83.31%

79.25%

85.47%

83.49%

81.57%

Interest Coverage

83.81

142.39

114.44

46.35

40.15

Sales by Tangible Assets

2.56

2.02

1.81

1.78

1.63

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

0.7

0.6

0.5

0.5

0.6

Capital Employed per Employee

0.5

0.5

0.5

0.4

0.5

Tangible Assets per Employee

0.3

0.3

0.3

0.3

0.3

Total Assets per Employee

0.6

0.6

0.5

0.4

0.6

Employee Remuneration by Sales

9.04%

11.15%

11.69%

11.91%

12.25%

Creditor Days (Cost of Sales Based)

8.60

17.93

14.28

16.25

15.37

Creditor Days (Sales Based)

6.97

13.78

11.37

12.35

11.45

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.17

UK Pound

1

Rs.82.99

Euro

1

Rs.70.62

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIT

 

 

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.