MIRA INFORM REPORT

 

 

Report Date :

07.02.2013

 

IDENTIFICATION DETAILS

 

Name :

GREENFIELDS IRELAND LTD.  

 

 

Registered Office :

123 York Street Belfast, BT15 1AB

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

28.10.1992

 

 

Com. Reg. No.:

NI026972

 

 

Legal Form :

Private Parent

 

 

Line of Business :

Trading in dairy products.

 

 

No. of Employees :

28

 

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 :

Slow but Correct

 

 

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 name and address

 

GREENFIELDS IRELAND LTD.              

 

123 York Street

Belfast, BT15 1AB

United Kingdom

(Trading Address)
 

Tel:                               02890247448

Fax:                              02890326375

Website:                       www.greenfieldsireland.com

 

Employees:                   28

Company Type:             Private Parent

Corporate Family:          2 Companies

                            

Quoted Status:              Non-quoted Company

Incorporation Date: 28-Oct-1992

Auditor:                         Ernst & Young LLP

Financials in:                 USD (In Millions)

                             

Fiscal Year End:            31-Dec-2011

Reporting Currency:       British Pound Sterling

Annual Sales:                361.8  1

Net Income:                  0.3

Total Assets:                 42.4

 

 

Business Description

 

 

Greenfields Ireland Limited was established in 1992 as NIDCO Foods 1992 Ltd. From its formation it has evolved and has traded as Greenfields Ireland Limited since July 2008 and currently has a workforce of 30 people. We are based in Belfast, Northern Ireland and have regional offices in Nantwich, England (Greenfields Ingredients) and in Dubai, U.A.E. (Greenfields Ireland L.L.C.). We are an international dairy trading company supplying dairy ingredients, specialist milk products and finished dairy products to customers throughout Europe, the Middle East, South America, Far East and Africa. We source an extensive range of products including butter, AMF, milk powders and a range of cheeses from suppliers locally in Northern Ireland to suppliers in United Kingdom, throughout Europe, Asia, North and South America and Oceania. Our office in Belfast is the hub of our sales and marketing and export administration teams and is focused on anticipating and meeting the needs of our global customer base. Greenfields Ingredients is principally involved in the supply of a range of dairy ingredients to our UK customer base including leading food manufacturers. The experienced sales team of Greenfields Ingredients is able to serve the needs of our UK customer base with technical and administrative support from our Head Office . Greenfields Ireland LLC was established in Aug 2001 and operates an office in Dubai to serve the needs of an extensive client base in U.A.E., Kingdom of Saudi Arabia, Kuwait, Bahrain, Qatar, Oman, Yemen and wider Middle East region. Our Dubai office manages direct sales, technical support and makes regular visits to our customers in the Middle East region. Our company has been operational in this region for over 15 years with our Dubai office underpinning our commitment to our customers. Our strategic network of offices is invaluable in allowing us to offer competitively priced dairy ingredients and finished dairy products to our customers and respond to all their requirements in a prompt, professional manner.

Industry

 

 

Industry

Food Processing

ANZSIC 2006:

3603 - Dairy Produce Wholesaling

NACE 2002:

5133 - Wholesale of dairy produce, eggs and edible oils and fats

NAICS 2002:

4244 - Grocery and Related Product Merchant Wholesalers

UK SIC 2003:

5133 - Wholesale of dairy produce, eggs and edible oils and fats

UK SIC 2007:

4633 - Wholesale of dairy products, eggs and edible oils and fats

US SIC 1987:

5143 - Dairy Products, Except Dried or Canned

 

 

Key Executives     

 

Name

Title

Brendan Anthony Gribben

Deputy Managing Director

Richard Adamson Laird

Managing Director

Marjorie Ann Guiler

Secretary

Charles Robert Miller

Regional Director

Brendan Mccabe

Director

 

 

Financial Summary

             

FYE: 31-Dec-2011

USD (mil)

 

Key Figures

 

Current Assets

42.19

Fixed Assets

0.20

Total Liabilities

36.75

Net Worth

5.61

 

Key Ratios

 

Current Ratio

1.15

Acid Test

0.99

 

Registered No.(UK):       NI026972

 

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
123 York Street
Belfast, BT15 1AB
County Antrim County
United Kingdom

 

Tel:                               02890247448

Fax:                              02890326375

 

Website:                       www.greenfieldsireland.com

 

Sales GBP(mil):                        225.7

Assets GBP(mil):           27.3

Employees:                   28

Fiscal Year End:            31-Dec-2011

 

Industry:                        Food Processing

Registered Address:
123/137 York Street
Belfast, United Kingdom

 

Incorporation Date:         28-Oct-1992

Company Type:             Private Parent

Quoted Status:              Not Quoted

Registered No.(UK):       NI026972

 

Deputy Managing Director: Brendan Anthony Gribben

 

 

Industry Codes

 

ANZSIC 2006 Codes:

3603

-

Dairy Produce Wholesaling

 

NACE 2002 Codes:

5133

-

Wholesale of dairy produce, eggs and edible oils and fats

 

NAICS 2002 Codes:

4244

-

Grocery and Related Product Merchant Wholesalers

 

US SIC 1987:

5143

-

Dairy Products, Except Dried or Canned

 

UK SIC 2003:

5133

-

Wholesale of dairy produce, eggs and edible oils and fats

 

UK SIC 2007:

4633

-

Wholesale of dairy products, eggs and edible oils and fats

 

 

 

Business Description

 

Trading in dairy products.

 

More Business Descriptions

Dairy Produce Merchants

Greenfields Ireland Limited was established in 1992 as NIDCO Foods 1992 Ltd. From its formation it has evolved and has traded as Greenfields Ireland Limited since July 2008 and currently has a workforce of 30 people. We are based in Belfast, Northern Ireland and have regional offices in Nantwich, England (Greenfields Ingredients) and in Dubai, U.A.E. (Greenfields Ireland L.L.C.). We are an international dairy trading company supplying dairy ingredients, specialist milk products and finished dairy products to customers throughout Europe, the Middle East, South America, Far East and Africa. We source an extensive range of products including butter, AMF, milk powders and a range of cheeses from suppliers locally in Northern Ireland to suppliers in United Kingdom, throughout Europe, Asia, North and South America and Oceania. Our office in Belfast is the hub of our sales and marketing and export administration teams and is focused on anticipating and meeting the needs of our global customer base. Greenfields Ingredients is principally involved in the supply of a range of dairy ingredients to our UK customer base including leading food manufacturers. The experienced sales team of Greenfields Ingredients is able to serve the needs of our UK customer base with technical and administrative support from our Head Office . Greenfields Ireland LLC was established in Aug 2001 and operates an office in Dubai to serve the needs of an extensive client base in U.A.E., Kingdom of Saudi Arabia, Kuwait, Bahrain, Qatar, Oman, Yemen and wider Middle East region. Our Dubai office manages direct sales, technical support and makes regular visits to our customers in the Middle East region. Our company has been operational in this region for over 15 years with our Dubai office underpinning our commitment to our customers. Our strategic network of offices is invaluable in allowing us to offer competitively priced dairy ingredients and finished dairy products to our customers and respond to all their requirements in a prompt, professional manner.

 

 

Financial Data

 

Financials in:

GBP(mil)

Revenue:

225.7

Net Income:

0.2

Assets:

27.3

Current Assets:

27.1

Fixed Assets:

0.1

Long Term Debt:

0.0

Total Liabilities:

23.6

Issued Capital:

0.1

Working Capital:

3.5

Net Worth:

3.6

Date of Financial Data:

31-Dec-2011

1 Year Growth

39.0%

NA

NA

 

Key Corporate Relationships

 

Auditor:

Ernst & Young LLP

Bank:

Northern Bank Ltd

Auditor:

Ernst & Young LLP

Auditor History

Ernst & Young LLP

31-Dec-2011

Ernst & Young LLP

31-Dec-2010

Ernst And Young LLP

31-Dec-2009

Ernst And Young LLP

31-Dec-2008

Ernst And Young LLP

31-Dec-2007

 

 

GBP(mil)

Audit Fees:

0.0

Non Audit Fees:

0.0

Audit Fiscal Year:

12-31-

 

 

Corporate Structure News

           

Greenfields Ireland Ltd.
Total Corporate Family Members: 2
           

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Greenfields Ireland Ltd.

Parent

Belfast

United Kingdom

Food Processing

361.8

28

Laganmore Food Products Ltd.

Subsidiary

Belfast

United Kingdom

Food Processing

 

 

 

 

Board of Directors

 

Name

Title

Function

Brendan Mccabe

 

Director

Director/Board Member

Age: 54

 

Executives

 

Name

Title

Function

 

Brendan Anthony Gribben

 

Deputy Managing Director

Managing Director

 

Age: 53

Richard Adamson Laird

 

Managing Director

Managing Director

 

Age: 66

Marjorie Ann Guiler

 

Secretary

Company Secretary

 

Age: 59

Charles Robert Miller

 

Regional Director

Other

 

Age: 53

 

Directors and Shareholders Report

 

Main Office Address:
123 York Street
Belfast
United Kingdom BT15 1AB

Tel: 02890247448
Fax: 02890326375
URL: http://www.greenfieldsireland.com/

Annual Return Date: 12 Sep 2012
Total Issued Capital (GBP 000): 115

 

Individual Directors


 

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Brendan Anthony
Gribben

Current

18 Nov 1959

3 Nottinghill,
Belfast, County Antrim BT9 5NS

28 Oct 1992

NA

Current:3
Previous:0
Disqualifications:0

 

Brendan
Mccabe

Current

29 May 1958

11 The Demesne, Hillsborough Road,
Belfast, County Antrim BT8 87G

30 Oct 2001

NA

Current:1
Previous:0
Disqualifications:0

 

Charles Robert
Miller

Current

27 Jul 1959

Crown Plaza Commercial Tower, Sheikh Zayed Road,
Dubai, Po Box62425

20 Apr 2007

NA

Current:1
Previous:0
Disqualifications:0

 

Marjorie Ann
Guiler

Current

11 Jun 1953

30 Beechmount Road, Carryduff,
Belfast, County Antrim BT8 8AD

28 Oct 1992

NA

Current:5
Previous:0
Disqualifications:0

 

Richard Adamson
Laird

Current

13 May 1946

117 Burn Road, Doagh,
Ballyclare, County Antrim BT39 0RE

28 Oct 1992

NA

Current:5
Previous:2
Disqualifications:0

 

John Douglas
Kerr

Previous

18 Feb 1946

Hilderstone Main Road, Worleston,
Nantwich, Cheshire CW5 6DN

28 Oct 1992

05 Jun 2008

Current:5
Previous:5
Disqualifications:0

 

William Henry
Patterson

Previous

26 Mar 1938

12 Ballynahinch Road, Dromore,
Dromore, County Down BT25 1DJ

28 Oct 1992

05 Apr 2003

Current:0
Previous:1
Disqualifications:0

 

Timothy James
Ridyard

Previous

24 Nov 1958

Bottle Lodge, Old Park Road,
Crewe, Cheshire CW1 5UE

12 Jan 2000

10 Oct 2000

Current:0
Previous:1
Disqualifications:0

 

Alexander Victor
Hart

Previous

05 Jun 1946

Newseat, 19 Downshire Road,
Carrickfergus, County Antrim BT38 7LE

28 Oct 1992

31 Mar 2006

Current:0
Previous:2
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

 

Marjorie Ann
Guiler

Current

11 Jun 1953

30 Beechmount Road, Carryduff,
Belfast, County Antrim BT8 8AD

28 Oct 1992

NA

Current:5
Previous:0
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries

 


 

 

There are no corporate secretaries for this company.

 

 

 

 

 

Individual Shareholders


 

Name

Share Details
(As Reported)

Share Type

# of Shares

Share Price (GBP)

Share Value (GBP)

% of Total Shares

Brendan Gribben

34614 Ordinary GBP 1.00

Ordinary

34,614

1.00

34,614.00

30.00

Brendan McCabe

11538 Ordinary GBP 1.00

Ordinary

11,538

1.00

11,538.00

10.00

Charles Miller

8078 Ordinary GBP 1.00

Ordinary

8,078

1.00

8,078.00

7.00

Ian Thomas

2308 Ordinary GBP 1.00

Ordinary

2,308

1.00

2,308.00

2.00

Keith Lyons

2884 Ordinary GBP 1.00

Ordinary

2,884

1.00

2,884.00

2.50

Marjorie Guiler

17307 Ordinary GBP 1.00

Ordinary

17,307

1.00

17,307.00

15.00

Richard Laird

38651 Ordinary GBP 1.00

Ordinary

38,651

1.00

38,651.00

33.50

 

 

 

 

 

 

 

 

Corporate Shareholders


 

There are no corporate shareholders for this company.

 

 

 

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

Yes

Yes

 

 

 

 

 

 

Total Turnover

361.8

250.8

215.3

280.8

357.3

Cost of Sales

354.9

243.8

208.0

275.8

346.6

Gross Profit

6.9

6.9

7.3

5.0

10.7

Depreciation

0.0

0.0

0.0

0.0

0.0

Other Expenses

5.9

6.0

6.1

4.1

6.0

Operating Profit

1.0

0.9

1.2

-

-

Other Income

0.0

0.0

0.0

0.2

0.1

Interest Paid

0.1

0.1

0.1

0.5

0.4

Exceptional Income

0.0

0.0

0.0

0.0

0.0

Discontinued Operations

0.0

-

-

-

-

Profit Before Taxes

0.9

0.9

1.1

0.6

4.4

Tax Payable / Credit

0.2

0.2

0.3

0.2

1.4

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

0.3

0.3

0.0

3.0

0.2

Profit After Taxes

0.3

0.3

0.8

-2.6

2.9

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

0.1

0.0

Number of Employees

28

27

27

27

27

Wages

3.5

3.6

-

2.0

3.2

Social Security Costs

0.4

0.4

-

0.2

0.3

Pensions

0.1

0.1

0.1

0.1

0.6

Other Pension Costs

0.4

0.4

-

0.2

0.9

Employees Remuneration

4.3

4.4

4.1

2.4

4.4

Directors Emoluments

1.5

1.8

1.6

0.5

1.2

Other Costs

0.0

0.0

0.0

0.0

0.0

Directors Remuneration

1.7

1.9

1.7

0.6

1.9

Highest Paid Director

0.4

0.5

0.5

0.1

0.6

 

 

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

Yes

Yes

 

 

 

 

 

 

Land & Buildings

0.0

0.0

0.0

0.0

0.0

Fixtures & Fittings

0.1

0.0

0.0

0.0

0.0

Plant & Vehicles

0.0

0.0

0.0

0.0

0.0

Total Tangible Fixed Assets

0.1

0.0

0.0

0.0

0.0

Intangible Assets

0.0

0.0

0.0

0.0

0.1

Investments

0.1

0.1

0.1

0.0

0.0

Total Fixed Assets

0.2

0.2

0.2

0.1

0.1

Stocks

5.9

3.4

2.6

4.0

8.3

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

5.9

3.4

2.6

4.0

8.3

Trade Debtors

35.7

32.3

29.6

20.3

42.2

Inter-Company Debtors

-

-

-

0.0

2.2

Other Debtors

0.3

0.3

0.3

0.7

0.4

Total Debtors

36.0

32.6

29.9

21.0

44.8

Cash and Equivalents

0.2

0.1

0.0

0.0

0.0

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

42.2

36.0

32.6

25.0

53.1

Total Assets

42.4

36.2

32.8

25.1

53.2

Trade Creditors

23.5

25.3

22.7

18.7

38.2

Bank Overdraft

10.8

2.2

2.3

2.3

3.3

Inter-Company Creditors

0.1

0.1

0.1

0.0

0.1

Director Loans (Current Liability)

0.0

0.5

-

-

-

Social Security/VAT

0.2

1.0

0.8

0.0

0.1

Corporation Tax

0.2

0.3

0.4

0.0

1.2

Other Current Liabilities

1.9

1.5

1.3

0.1

2.1

Total Current Liabilities

36.7

30.8

27.6

21.2

45.0

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

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

0.2

0.2

0.2

0.2

0.2

Share Premium Accounts

0.1

0.1

0.1

0.1

0.1

Revaluation Reserve

0.0

0.0

0.0

0.0

0.0

Retained Earnings

5.4

5.1

4.9

3.7

7.9

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

5.6

5.4

5.2

3.9

8.2

Net Worth

5.6

5.3

5.2

3.9

8.2

 

 

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

Yes

Yes

 

 

 

 

 

 

Net Cash Flow From Operating Activities

-8.0

0.8

0.4

4.5

-0.1

Net Cash Flow from ROI and Servicing of Finance

-0.1

-0.1

-0.1

-0.2

-0.3

Taxation

-0.3

-0.4

0.1

-1.2

-0.3

Capital Expenditures

0.0

0.0

0.0

0.0

0.0

Acquisitions and Disposals

0.0

0.0

0.0

0.0

0.0

Paid Up Equity

-0.3

-0.3

0.0

-3.0

-0.2

Management of Liquid Resources

0.0

0.0

0.0

0.0

0.0

Net Cash Flow From Financing

4.3

0.0

0.0

0.0

0.0

Increase in Cash

-4.4

0.1

0.4

0.0

-1.0

 

 

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

Yes

Yes

 

 

 

 

 

 

Current Ratio

1.15

1.17

1.18

1.18

1.18

Liquidity Ratio

0.99

1.06

1.09

0.99

1.00

Stock Turnover

59.19

75.70

84.38

55.08

42.74

Credit Period (Days)

37.16

46.38

48.45

33.63

43.30

Working Capital by Sales

1.55%

2.03%

2.26%

1.75%

2.28%

Trade Credit by Debtors

0.66

0.78

0.77

0.92

0.91

Return on Capital

15.22%

16.35%

22.21%

11.54%

53.61%

Return on Assets

2.02%

2.42%

3.54%

1.80%

8.28%

Profit Margin

0.24%

0.34%

0.52%

0.21%

1.24%

Return on Shareholders Funds

15.22%

16.35%

22.21%

11.54%

53.61%

Borrowing Ratio

194.22%

52.03%

45.92%

60.54%

42.18%

Equity Gearing

13.30%

14.80%

15.95%

15.59%

15.44%

Interest Coverage

8.34

10.09

8.87

1.27

11.51

Sales by Tangible Assets

5,962.73

6,895.68

6,818.38

9,074.00

8,694.33

Average Remuneration per Employee

0.1

0.2

0.2

0.1

0.2

Profit per Employee

0.0

0.0

0.0

0.0

0.2

Sales per Employee

12.5

9.4

8.3

8.2

13.2

Capital Employed per Employee

0.2

0.2

0.2

0.1

0.3

Tangible Assets per Employee

0.0

0.0

0.0

0.0

0.0

Total Assets per Employee

1.5

1.3

1.2

0.9

2.0

Employee Remuneration by Sales

1.20%

1.75%

1.92%

0.86%

1.23%

Creditor Days (Cost of Sales Based)

24.96

37.34

38.41

31.54

40.46

Creditor Days (Sales Based)

24.48

36.30

37.11

30.98

39.25

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.08

UK Pound

1

Rs.83.11

Euro

1

Rs.72.01

 

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