MIRA INFORM REPORT

 

 

Report Date :

24.08.2013

 

IDENTIFICATION DETAILS

 

Name :

SHERIDAN U.K. LTD.

 

 

Registered Office :

Unit 3d Warrington South Distribution Park, Lyncastle Road Appleton, Warrington, WA4 4SN

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.06.2012

 

 

Date of Incorporation :

17.08.2000

 

 

Com. Reg. No.:

04057481

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Retail, wholesale and exporter distribution of bedlinen and associated products

 

 

No. of Employees :

188

 

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

 

SHERIDAN U.K. LTD.

           

 

Unit 3d

Warrington South Distribution Park

Lyncastle Road Appleton

Warrington, WA4 4SN

United Kingdom

(Trading Address)

Tel:

08717000118

Fax:

01925212222

www.sheridanuk.com

 

Employees:

188

Company Type:

Private Subsidiary

Corporate Family:

16 Companies

Ultimate Parent:

Pacific Brands Limited

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

17-Aug-2000

Auditor:

KPMG LLP

Financials in:

USD (In Millions)

Fiscal Year End:

30-Jun-2012

Reporting Currency:

British Pound Sterling

Annual Sales:

16.7  1

Net Income:

0.8

Total Assets:

8.2

 

Business Description        

 

 

Retail, wholesale and exporter distribution of bedlinen and associated products throughout the united kingdom, europe and the middle east.

 

 

Industry

    

 

Industry

Clothing and Apparel Wholesale

ANZSIC 2006:

3711 - Textile Product Wholesaling

ISIC Rev 4:

4641 - Wholesale of textiles, clothing and footwear

NACE Rev 2:

4641 - Wholesale of textiles

NAICS 2012:

424310 - Piece Goods, Notions, and Other Dry Goods Merchant Wholesalers

UK SIC 2007:

4641 - Wholesale of textiles

US SIC 1987:

5131 - Piece Goods, Notions, and Other Dry Good

 

 

Key Executives

 

Name

Title

David Landt Bortolussi

Director

Justin Jefferson

Director

John Pollares

Director

 

 

News

 

Title

Date

Sara Sheridan: UK's Quirkiest Book Festivals
Huffington Post UK (818 Words)

13-Jun-2013

Dan Sheridan's UK trails video
Chainreaction Hub (28 Words)

24-May-2013

Dan Sheridan UK Trails Video
Chainreaction Hub (28 Words)

15-May-2013

Women still find it hard to smash glass ceiling
The Independent (London, England) (563 Words)

7-May-2013

 

 

Financial Summary

 

FYE: 30-Jun-2012

USD (mil)

     

 

Key Figures

 

Current Assets

7.86

Fixed Assets

0.30

Total Liabilities

2.06

Net Worth

0.48

 

Key Ratios

 

Current Ratio

3.81

Acid Test

2.55

Debt Gearing

1,164.97

 

Registered No.(UK):       04057481

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6313531
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6452901

 

 

Corporate Overview

 

Location
Unit 3d
Warrington South Distribution Park
Lyncastle Road Appleton
Warrington, WA4 4SN
Cheshire County
United Kingdom

 

Tel:

08717000118

Fax:

01925212222

 

www.sheridanuk.com

Sales GBP(mil):

10.5

Assets GBP(mil):

5.3

Employees:

188

Fiscal Year End:

30-Jun-2012

 

Industry:

Apparel and Accessories

Registered Address:
100 Barbirolli Square
Manchester, M2 3AB
United Kingdom

 

Incorporation Date:

17-Aug-2000

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

04057481

 

Director:

David Landt Bortolussi

 

Industry Codes

 

ANZSIC 2006 Codes:

3711

-

Textile Product Wholesaling

4259

-

Other Personal Accessory Retailing

 

ISIC Rev 4 Codes:

4641

-

Wholesale of textiles, clothing and footwear

4751

-

Retail sale of textiles in specialized stores

 

NACE Rev 2 Codes:

4641

-

Wholesale of textiles

4751

-

Retail sale of textiles in specialised stores

 

NAICS 2012 Codes:

424310

-

Piece Goods, Notions, and Other Dry Goods Merchant Wholesalers

448

-

Clothing and Clothing Accessories Stores

 

US SIC 1987:

5131

-

Piece Goods, Notions, and Other Dry Good

5949

-

Sewing, Needlework, and Piece Goods Stores

 

UK SIC 2007:

4641

-

Wholesale of textiles

4751

-

Retail sale of textiles in specialised stores

 

Business Description

 

Retail, wholesale and exporter distribution of bedlinen and associated products throughout the united kingdom, europe and the middle east.

 

More Business Descriptions

 

Drapery curtain & upholstery stores

 

Beds and Bedding

 

Financial Data

 

Financials in:

GBP(mil)

 

Revenue:

10.5

Net Income:

0.5

Assets:

5.3

Current Assets:

5.1

 

Fixed Assets:

0.2

 

Long Term Debt:

3.6

 

Total Liabilities:

5.0

 

Issued Capital:

1.0

 

Working Capital:

3.7

 

Net Worth:

0.3

 

 

 

Date of Financial Data:

30-Jun-2012

 

1 Year Growth

13.2%

NA

1.9%

 

Key Corporate Relationships

 

Auditor:

KPMG LLP

Bank:

Hsbc Bank PLC

 

Auditor:

KPMG LLP

 

Auditor History

KPMG LLP

30-Jun-2012

KPMG LLP

30-Jun-2011

KPMG LLP

30-Jun-2010

KPMG LLP

30-Jun-2009

KPMG LLP

30-Jun-2008

 

 

 

GBP(mil)

Audit Fees:

0.0

Non Audit Fees:

0.0

Audit Fiscal Year:

06-30-2012

 

 

Gazette Status

Description

Action Date

Publication

Publication Date

Striking Off Notice

22-Jun-2011

 

05-Jul-2011

 

 

 

Corporate Family      

 

Corporate Structure News:

 

Total Corporate Family Members: 16

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Pacific Brands Limited

Parent

Hawthorn, VIC

Australia

Textile Manufacturing

1,364.5

9,022

Sheridan Australia Pty. Limited

Subsidiary

Sydney, NSW

Australia

Textile Manufacturing

 

600

Pacific Brands (Asia) Limited

Subsidiary

Kowloon

Hong Kong

Consulting Services

 

 

Pacific Brands (Australia) Pty Ltd

Subsidiary

 

 

 

 

 

Pac Brands (UK) Ltd.

Subsidiary

Manchester

United Kingdom

Clothing and Apparel Wholesale

3.8

19

Sheridan U.K. Ltd.

Subsidiary

Warrington

United Kingdom

Clothing and Apparel Wholesale

16.7

188

Pacific Brands Holdings Pty Ltd

Subsidiary

 

 

 

 

 

Sheridan Australia

Subsidiary

Strawberry Hills, NSW

Australia

Clothing and Apparel Manufacturing

77.6

516

Holeproof

Subsidiary

Kew, VIC

Australia

Clothing and Apparel Manufacturing

77.6

500

Bonds Industries

Subsidiary

Wentworthville, NSW

Australia

Clothing and Apparel Manufacturing

36.2

290

King Gee

Subsidiary

Kingsgrove, NSW

Australia

Clothing and Apparel Manufacturing

15.5

150

Pacific Brands Workwear Group Pty Ltd

Subsidiary

 

 

 

 

 

Yakka

Subsidiary

Broadmeadows, VIC

Australia

Clothing and Apparel Wholesale

264.0

1,000

Neat 'N' Trim Uniforms

Subsidiary

Keysborough, VIC

Australia

Clothing and Apparel Wholesale

36.2

200

Shared Apparel Services

Subsidiary

Keysborough, VIC

Australia

Clothing and Apparel Manufacturing

15.5

150

Pacific Brands Holdings (Nz) Limited

Subsidiary

 

 

 

 

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

David Landt Bortolussi

 

Director

Director/Board Member

Age: 44

Justin Jefferson

 

Director

Director/Board Member

 

Age: 45

John Pollares

 

Director

Director/Board Member

 

Age: 51

 

 

Directors and Shareholders Report

 

Main Office Address:
Unit 3d
Warrington South Distribution Park
Warrington
United Kingdom WA4 4SN

Tel: 08717000118
Fax: 01925212222
URL: http://www.sheridanuk.com

Annual Return Date: 17 Aug 2012
Total Issued Capital (GBP 000): 989

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

John
Pollares

Current

25 Jul 1962

100 Barbirolli Square,
Manchester, Greater Manchester M2 3AB

03 Sep 2012

NA

Current:1
Previous:0
Disqualifications:0

 

Justin
Jefferson

Current

09 Nov 1967

Unit 1 Stretton Green Distribution Park, Langford Way,
Warrington, Cheshire WA4 4TQ

22 Dec 2009

NA

Current:1
Previous:0
Disqualifications:0

 

David Landt
Bortolussi

Current

30 Jul 1969

24 Kent Road,
Surrey Hills, Victoria VIC 3127

09 Jun 2009

NA

Current:2
Previous:1
Disqualifications:0

 

Joseph Alexander
Skrzynski

Previous

04 Apr 1949

3-34 Cranbrook Road, Rose Bay,
New South Wales

NA

14 Nov 2000

Current:0
Previous:1
Disqualifications:0

 

Jillian Anne Finch
Helm

Previous

03 Feb 1967

53 Pilgrims Way, Standish,
Wigan, Greater Manchester WN6 0AJ

26 Sep 2005

22 Dec 2009

Current:2
Previous:2
Disqualifications:0

 

Paul Owen
Simpson

Previous

29 Mar 1956

Aquila House Delta Crescent, Westbrook,
Warrington, Cheshire WA5 7NR

26 Sep 2005

22 Dec 2009

Current:1
Previous:1
Disqualifications:0

 

Kenneth Anthony
Marks

Previous

28 Jul 1931

279 Dover House Road, Roehampton,
Putney, London SW15 5BP

14 Nov 2000

01 Jul 2003

Current:0
Previous:3
Disqualifications:0

 

Robert James Tollemache
Walker

Previous

24 Mar 1963

Park Square Bird Hall Lane,
Stockport, Greater Manchester SK3 0XF

01 Jul 2003

26 Sep 2005

Current:4
Previous:1
Disqualifications:0

 

Stephen James
Tierney

Previous

NA

3 Warrock Avenue,
Donvale, Victoria 3111

26 Sep 2005

09 Jun 2009

Current:0
Previous:1
Disqualifications:0

 

Paul Ross
Moore

Previous

04 Mar 1951

39 Donald Road,
Wheelers Hill, Victoria 3150

26 Sep 2005

01 Jan 2008

Current:0
Previous:1
Disqualifications:0

 

Sue Margeurite
Morphet

Previous

14 Jun 1955

30 Gore Street,
Fitzroy, Victoria

01 Jan 2008

03 Sep 2012

Current:0
Previous:2
Disqualifications:0

 

Roger Stuart
Evans

Previous

23 Mar 1970

26 Cornwall Grove,
London , London W4 2LB

10 Aug 2010

29 Feb 2012

Current:0
Previous:2
Disqualifications:0

 

Timothy Ian
Hossack

Previous

23 Sep 1955

Flat 8 Matcham Court, 30 Clevedon Road,
Twickenham, Middlesex TW1 2TF

22 Dec 2009

10 Aug 2010

Current:0
Previous:2
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Directors


Company Name

Status

Registered Address

Appointment Date

Resignation Date

Instant Companies Limited

Previous

1 Mitchell Lane,
Bristol, Avon BS1 6BU

17 Aug 2000

17 Aug 2000

 

 

 

 

Individual Secretaries


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Michelle Louise
Wayne Lievendag

Previous

01 Apr 1972

37B Old Road,
Tiverton, Devon EX16 4HJ

14 Nov 2000

26 Sep 2005

Current:0
Previous:1
Disqualifications:0

 

Darren Michael
Smorgon

Previous

13 Apr 1976

22 Coolong Road,
Vaucluse, 2030 Sydney Nsw

17 Aug 2000

14 Nov 2000

Current:0
Previous:1
Disqualifications:0

 

Jillian Anne Finch
Helm

Previous

03 Feb 1967

53 Pilgrims Way, Standish,
Wigan, Greater Manchester WN6 0AJ

26 Sep 2005

22 Dec 2009

Current:2
Previous:2
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries


Company Name

Status

Registered Address

Appointment Date

Resignation Date

A G Secretarial Limited

Current

100 Barbirolli Square,
Manchester, Greater Manchester M2 3AB

22 Dec 2009

NA

Swift Incorporations Limited

Previous

1 Mitchell Lane,
Bristol, Avon BS1 6BU

17 Aug 2000

17 Aug 2000

 

 

 

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

PAC Brands (UK) Limited

07009977

9893490 Ordinary GBP 0.10

Ordinary

9,893,490

0.10

989,349.00

100.00

 

 

 

News

 

Sara Sheridan: UK's Quirkiest Book Festivals
Huffington Post UK (818 Words)

13-Jun-2013

Dan Sheridan's UK trails video
Chainreaction Hub (28 Words)

24-May-2013

Dan Sheridan UK Trails Video
Chainreaction Hub (28 Words)

15-May-2013

Women still find it hard to smash glass ceiling
The Independent (London, England) (563 Words)

07-May-2013

 

 

Annual Profit & Loss

 

Financials in: USD (mil) 

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

 

 

 

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

30-Jun-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.631353

0.629106

0.633607

0.627423

0.499214

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

13.5

11.3

10.0

10.7

16.0

Turnover (Exports)

3.1

3.5

2.7

3.4

2.5

Total Turnover

16.7

14.8

12.7

14.0

18.5

Cost of Sales

13.1

11.2

10.4

11.3

14.1

Gross Profit

3.5

3.5

2.3

2.8

4.4

Depreciation

0.1

0.1

0.1

0.2

0.3

Other Expenses

2.2

2.1

1.9

2.0

2.8

Operating Profit

1.3

1.4

0.4

-

1.6

Other Income

0.0

0.0

0.0

0.0

0.0

Interest Paid

0.0

0.0

0.0

0.0

0.1

Exceptional Income

0.0

0.0

0.0

-0.1

0.0

Discontinued Operations

0.0

0.0

0.0

0.0

0.0

Profit Before Taxes

1.3

1.4

0.4

0.7

1.5

Tax Payable / Credit

0.5

0.5

0.0

0.2

0.1

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

0.8

1.0

0.4

0.5

1.4

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

-

-

-

Number of Employees

188

181

189

198

179

Wages

3.5

3.3

3.3

3.4

3.8

Social Security Costs

0.2

0.2

0.2

0.2

0.3

Pensions

0.0

0.0

0.0

0.0

0.0

Other Pension Costs

0.1

0.1

0.1

0.0

0.0

Employees Remuneration

3.8

3.6

3.6

3.6

4.1

Directors Emoluments

0.2

0.2

0.2

0.0

0.0

Other Costs

0.0

0.0

0.0

0.0

0.0

Directors Remuneration

0.2

0.2

0.2

0.0

0.0

Highest Paid Director

-

-

-

0.0

0.0

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

30-Jun-2008

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.64529

0.622878

0.668405

0.60722

0.502475

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

0.0

0.0

0.0

0.0

0.0

Fixtures & Fittings

0.3

0.2

0.2

0.3

0.5

Plant & Vehicles

0.0

0.0

0.0

0.0

0.0

Total Tangible Fixed Assets

0.3

0.2

0.2

0.3

0.5

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

0.3

0.2

0.2

0.3

0.5

Stocks

2.6

3.3

2.4

3.3

3.7

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

2.6

3.3

2.4

3.3

3.7

Trade Debtors

2.0

2.0

1.4

1.9

2.5

Inter-Company Debtors

-

-

0.0

0.0

0.2

Director Loans

-

-

0.0

-

0.0

Other Debtors

0.0

0.0

0.0

0.0

0.0

Total Debtors

2.0

2.0

1.4

1.9

2.7

Cash and Equivalents

3.2

1.8

1.6

0.2

0.4

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

7.9

7.1

5.3

5.5

6.8

Total Assets

8.2

7.3

5.5

5.8

7.3

Trade Creditors

0.3

0.2

0.6

0.5

0.5

Bank Overdraft

-

0.0

0.0

-

-

Inter-Company Creditors

1.0

0.8

0.2

0.4

1.4

Director Loans (Current Liability)

-

0.0

0.0

-

-

Hire Purchase (Current Liability)

-

0.0

0.0

-

-

Finance Lease (Current Liability)

-

0.0

0.0

-

-

Total Finance Lease/Hire Purchase (Current Liability)

-

0.0

0.0

-

-

Total Short Term Loans

-

0.0

0.0

-

-

Accruals/Deferred Income (Current Liability)

0.4

0.4

0.4

0.3

0.4

Social Security/VAT

-

0.4

0.1

-

-

Corporation Tax

-

0.0

0.0

0.2

0.4

Dividends (Current Liability)

-

0.0

0.0

-

-

Other Current Liabilities

0.4

0.0

0.0

0.2

0.2

Total Current Liabilities

2.1

1.8

1.3

1.6

2.9

Group Loans (Long Term Liability)

5.6

5.8

5.4

6.0

7.2

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

5.6

5.8

5.4

6.0

7.2

Deferred Taxation

0.0

0.0

0.0

0.0

0.0

Other Provisions

0.0

0.0

0.0

0.0

0.0

Total Provisions

0.0

0.0

0.0

0.0

0.0

Issued Capital

1.5

1.6

1.5

1.6

2.0

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

-1.1

-1.9

-2.7

-3.4

-4.8

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

0.5

-0.3

-1.2

-1.8

-2.8

Net Worth

0.5

-0.3

-1.2

-1.8

-2.8

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

30-Jun-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.631353

0.629106

0.633607

0.627423

0.499214

Consolidated

No

No

No

No

No

 

 

 

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil)

 

 

 

30-Jun-2012

30-Jun-2011

30-Jun-2010

30-Jun-2009

30-Jun-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.64529

0.622878

0.668405

0.60722

0.502475

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

3.81

3.85

4.05

3.34

2.36

Liquidity Ratio

2.55

2.04

2.23

1.33

1.07

Stock Turnover

6.26

4.49

5.05

4.41

4.94

Credit Period (Days)

44.10

48.18

40.95

47.64

49.32

Working Capital by Sales

35.56%

35.14%

33.25%

26.46%

21.33%

Trade Credit by Debtors

0.15

0.12

0.43

0.27

0.19

Return on Capital

20.63%

26.42%

9.62%

16.62%

34.85%

Return on Assets

15.42%

19.77%

7.33%

11.91%

21.07%

Profit Margin

7.71%

9.70%

3.35%

4.76%

8.33%

Return on Shareholders Funds

261.00%

-

-

-

-

Borrowing Ratio

1,362.21%

-1,967.47%

-463.16%

-352.28%

-306.33%

Equity Gearing

5.91%

-4.61%

-22.18%

-31.30%

-38.67%

Debt Gearing

1,164.97%

-1,725.06%

-443.50%

-328.94%

-256.35%

Interest Coverage

-

2,030.69

130.01

37.81

28.08

Sales by Tangible Assets

55.14

63.41

62.36

46.21

38.92

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

0.1

Capital Employed per Employee

0.0

0.0

0.0

0.0

0.0

Tangible Assets per Employee

0.0

0.0

0.0

0.0

0.0

Total Assets per Employee

0.0

0.0

0.0

0.0

0.0

Employee Remuneration by Sales

22.63%

24.38%

28.00%

25.94%

22.11%

Creditor Days (Cost of Sales Based)

8.59

7.68

21.36

16.24

12.42

Creditor Days (Sales Based)

6.77

5.84

17.47

13.05

9.47


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.69

UK Pound

1

Rs.100.79

Euro

1

Rs.86.30

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.