MIRA
INFORM REPORT
|
Report Date : |
03.01.2013 |
IDENTIFICATION DETAILS
|
Name : |
MATT BUCKLEY TRACTOR SPARES LIMITED |
|
|
|
|
Registered Office : |
Zone C, Mullingar Business Park , Mullingar |
|
|
|
|
Country : |
Ireland |
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
Date of Incorporation : |
27.09.2000 |
|
|
|
|
Com. Reg. No.: |
IE333183 |
|
|
|
|
Legal Form : |
Private limited with Share Capital |
|
|
|
|
Line of Business : |
Wholesale of agricultural machinery and
accessories and implements, including tractors |
|
|
|
|
No. of Employees : |
Not
Available |
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, 2012
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
Ireland |
A2 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
IRELAND - ECONOMIC
OVERVIEW
Ireland is a small, modern, trade-dependent economy. Ireland was among the initial group of 12 EU nations that began circulating the euro on 1 January 2002. GDP growth averaged 6% in 1995-2007, but economic activity has dropped sharply since the onset of the world financial crisis, with GDP falling by over 3% in 2008, nearly 7% in 2009, and less than 1% in 2010. Ireland entered into a recession in 2008 for the first time in more than a decade, with the subsequent collapse of its domestic property and construction markets. Property prices rose more rapidly in Ireland in the decade up to 2007 than in any other developed economy. Since their 2007 peak, average house prices have fallen 47%. In the wake of the collapse of the construction sector and the downturn in consumer spending and business investment, the export sector, dominated by foreign multinationals, has become a key component of Ireland's economy. Agriculture, once the most important sector, is now dwarfed by industry and services. In 2008 the COWEN government moved to guarantee all bank deposits, recapitalize the banking system, and establish partly-public venture capital funds in response to the country's economic downturn. In 2009, in continued efforts to stabilize the banking sector, the Irish Government established the National Asset Management Agency (NAMA) to acquire problem commercial property and development loans from Irish banks. Faced with sharply reduced revenues and a burgeoning budget deficit, the Irish Government introduced the first in a series of draconian budgets in 2009. In addition to across-the-board cuts in spending, the 2009 budget included wage reductions for all public servants. These measures were not sufficient. In 2010, the budget deficit reached 32.4% of GDP - the world's largest deficit, as a percentage of GDP - because of additional government support for the banking sector. In late 2010, the former COWEN Government agreed to a $112 billion loan package from the EU and IMF to help Dublin further increase the capitalization of its banking sector and avoid defaulting on its sovereign debt. Since entering office in March 2011, the KENNY government has intensified austerity measures to try to meet the deficit targets under Ireland's EU-IMF program. Ireland achieved moderate growth in 2011 and cut the budget deficit to 10.1% of GDP, although the recovery is expected to slow in 2012 as a result of the euro-zone debt crisis.
Source
: CIA
REGISTERED NAME & COMPANY
SUMMARY
|
Company Name |
MATT BUCKLEY
TRACTOR SPARES LIMITED |
Company Number |
IE333183 |
|
Registered Address |
ZONE C |
|
|
|
|
MULLINGAR BUSINESS PARK |
|
|
|
|
MULLINGAR |
|
|
|
|
|
|
|
|
Website Address |
- |
|
|
|
Telephone Number |
|
Fax Number |
|
|
TPS |
No |
FPS |
No |
|
Incorporation Date |
27/09/2000 |
Company Status |
Active - Accounts Filed |
|
Previous Name |
|
Type |
Private limited with Share Capital |
|
Date of Change |
- |
Filing Date of Accounts |
- |
|
|
|
Share Capital |
€2,666 |
|
SIC03 |
51880 |
Currency |
EUR |
|
SIC03 Description |
Wholesale of agricultural machinery and
accessories and implements, including tractors |
||
|
SIC07 |
46610 |
||
|
SIC07 Description |
WHOLESALE OF AGRICULTURAL MACHINERY,
EQUIPMENT AND SUPPLIES |
||
|
Principal Activity |
The import, export and distribution of spare
parts for agriculturial tractors. |
||
DIRECTORS/MANAGEMENT
Directors
|
Total Current Directors |
2 |
|
Total Current Secretaries |
1 |
|
Total Previous Directors / Company
Secretaries |
1 |
Current Directors
|
Name |
MATTHEW BUCKLEY |
Date of Birth |
07/02/1950 |
|
Officers Title |
|
Nationality |
|
|
Present Appointments |
1 |
Function |
Director |
|
Appointment Date |
27/09/2000 |
|
|
|
Address |
120 HILLSIDE DRIVE, MULLINGAR CO.
WESTMEATH, , |
||
|
|
|
|
|
|
Name |
MARINA BUCKLEY |
Date of Birth |
06/11/1954 |
|
Officers Title |
|
Nationality |
|
|
Present Appointments |
3 |
Function |
Director |
|
Appointment Date |
27/09/2000 |
|
|
|
Address |
120 HILLSIDE DRIVE, MULLINGAR,
, |
||
|
|
|
|
|
Current Company Secretary
|
Name |
MARINA BUCKLEY |
Date of Birth |
06/11/1954 |
|
Officers Title |
|
Nationality |
|
|
Present Appointments |
3 |
Function |
Company
Secretary |
|
Appointment Date |
28/09/2000 |
|
|
|
Address |
120 HILLSIDE DRIVE, MULLINGAR,
, |
||
NEGATIVE INFORMATION
CJ
|
Total Number of Exact CJs - |
0 |
Total Value of Exact CJs - |
€0 |
|
Total Number of Possible CJs - |
0 |
Total Value of Possible CJs - |
€0 |
|
Total Number of Satisfied CJs - |
0 |
Total Value of Satisfied CJs - |
€0 |
Exact CJ Details
There are no exact CJ details
Possible CJ Details
There are no possible CJ details
Writ Details
Mortgage Summary
|
Outstanding |
0 |
|
Satisfied |
0 |
SHARE & SHARE CAPITAL
INFORMATION
Top 20
Shareholders
|
Name |
Individual Share Value |
|
MARINA BUCKLEY |
786 ORDINARY EUR 1.27 |
|
MATTHEW BUCKLEY |
786 ORDINARY EUR 1.27 |
|
QTP HOLDINGS LTD |
428 ORDINARY EUR 1.27 |
|
MARINA BUCKLEY |
50 ORDINARY A EUR 1.27 |
|
MATTHEW BUCKLEY |
50 ORDINARY A EUR 1.27 |
PAYMENT INFORMATION
Summary – Payment
History
* Key Financials
|
Year to Date |
Turnover |
Pre Tax Profit |
Shareholder Funds |
Employees |
|
31/12/2011 |
- |
€1,470,691 |
€11,057,378 |
- |
|
31/12/2010 |
- |
-€1,040,835 |
€9,736,792 |
- |
|
31/12/2009 |
- |
€1,677,931 |
€10,864,940 |
- |
Payment
Information Summary
|
Days Beyond Terms |
Trend Indicator |
Average
Payment Experience |
|
||||
|
Steady Improving Worsening |
Be the first to leave a payment experience
|
|
GROUP STRUCTURE & AFFILIATED
COMPANIES
Group Structure
Statistics
|
Group |
- |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
Summary
|
Holding Company |
- |
|
Ownership Status
|
|
|
Ultimate Holding
Company |
- |
Group structure
No group structure
FINANCIAL INFORMATION
Financials
Profit & Loss
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Weeks |
52 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
(%) |
65 |
|
Currency |
EUR |
(%) |
EUR |
(%) |
EUR |
(%) |
EUR |
(%) |
EUR |
|
Consolidated A/cs |
N |
(%) |
N |
(%) |
N |
(%) |
N |
(%) |
N |
|
Turnover |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Export |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Cost of Sales |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Gross Profit |
€3,807,383 |
1.8% |
€3,738,704 |
7.4% |
€3,479,801 |
-17.6% |
€4,223,980 |
-15.7% |
€5,009,680 |
|
Wages & Salaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Directors Emoluments |
€150,893 |
30.7% |
€115,477 |
8.8% |
€106,100 |
29.1% |
€82,160 |
-19.7% |
€102,338 |
|
Operating Profit |
€1,417,223 |
-7.1% |
€1,524,763 |
-3.6% |
€1,582,058 |
-10% |
€1,757,258 |
-17.7% |
€2,136,209 |
|
Depreciation |
€48,563 |
-4.2% |
€50,704 |
-3.5% |
€52,527 |
-13% |
€60,387 |
-12.6% |
€69,101 |
|
Audit Fees |
€8,000 |
6.7% |
€7,500 |
- |
€7,500 |
-46.4% |
€14,000 |
12% |
€12,500 |
|
Interest Payments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Pre Tax Profit |
€1,470,691 |
241.3% |
-€1,040,835 |
-162% |
€1,677,931 |
-13.4% |
€1,936,576 |
-17.9% |
€2,359,607 |
|
Taxation |
-€150,105 |
-505.4% |
-€24,794 |
88.2% |
-€210,141 |
-102.7% |
-€103,667 |
67.3% |
-€316,822 |
|
Profit After Tax |
€1,320,586 |
223.9% |
-€1,065,629 |
-172.6% |
€1,467,790 |
-19.9% |
€1,832,909 |
-10.3% |
€2,042,785 |
|
Dividends Payable |
- |
-100% |
€62,644 |
- |
- |
-100% |
€316,015 |
278% |
€83,612 |
|
Retained Profit |
€1,320,586 |
217% |
-€1,128,273 |
-176.9% |
€1,467,790 |
-3.2% |
€1,516,894 |
-22.6% |
€1,959,173 |
Balance Sheet
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Tangible Assets |
€1,965,991 |
-0.4% |
€1,974,557 |
335.5% |
€453,389 |
-9% |
€498,392 |
6% |
€470,319 |
|
Intangible Assets |
€3,000,000 |
- |
€3,000,000 |
- |
€3,000,000 |
- |
€3,000,000 |
- |
0 |
|
Total Fixed Assets |
€4,965,991 |
-0.2% |
€4,974,557 |
44% |
€3,453,389 |
-1.3% |
€3,498,392 |
643.8% |
€470,319 |
|
Stock |
€3,146,246 |
4% |
€3,024,147 |
-3% |
€3,116,340 |
-6.2% |
€3,322,845 |
22% |
€2,723,289 |
|
Trade Debtors |
€1,291,192 |
-1.8% |
€1,314,932 |
8.4% |
€1,212,488 |
-26.7% |
€1,653,097 |
-3% |
€1,704,655 |
|
Cash |
€2,504,465 |
71.6% |
€1,459,301 |
-65% |
€4,168,076 |
32.7% |
€3,140,770 |
-39.2% |
€5,167,136 |
|
Other Debtors |
€17,245 |
2.4% |
€16,845 |
13.4% |
€14,859 |
36.2% |
€10,908 |
-34.4% |
€16,624 |
|
Miscellaneous Current Assets |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Total Current Assets |
€6,959,148 |
19.7% |
€5,815,225 |
-31.7% |
€8,511,763 |
4.7% |
€8,127,620 |
-15.4% |
€9,611,704 |
|
Trade Creditors |
€692,605 |
-27.1% |
€950,103 |
13.6% |
€836,089 |
27.6% |
€655,249 |
-19.4% |
€812,598 |
|
Bank Loans & Overdrafts |
0 |
- |
0 |
- |
0 |
- |
0 |
-100% |
€4,734 |
|
Other Short Term Finance |
€15,836 |
-74% |
€60,975 |
426.3% |
€11,586 |
-99.2% |
€1,474,228 |
999.9% |
€108,535 |
|
Miscellaneous Current Liabilities |
€159,320 |
280.1% |
€41,912 |
-83.4% |
€251,845 |
154.9% |
€98,810 |
-13.4% |
€114,160 |
|
Total Current Liabilities |
€867,761 |
-17.6% |
€1,052,990 |
-4.2% |
€1,099,520 |
-50.7% |
€2,228,287 |
114.3% |
€1,040,027 |
|
Bank Loans & Overdrafts and LTL |
0 |
- |
0 |
-100% |
€692 |
20.8% |
€573 |
-92% |
€7,152 |
|
Other Long Term Finance |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Total Long Term Liabilities |
0 |
- |
0 |
-100% |
€692 |
20.8% |
€573 |
-76.3% |
€2,418 |
Capital &
Reserves
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Called Up Share Capital |
€2,666 |
- |
€2,666 |
5% |
€2,539 |
- |
€2,539 |
- |
€2,539 |
|
P & L Account Reserve |
€11,054,712 |
13.6% |
€9,734,126 |
-10.4% |
€10,862,401 |
15.6% |
€9,394,613 |
4% |
€9,037,039 |
|
Revaluation Reserve |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Sundry Reserves |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Shareholder Funds |
€11,057,378 |
13.6% |
€9,736,792 |
-10.4% |
€10,864,940 |
15.6% |
€9,397,152 |
4% |
€9,039,578 |
Other Financial
Items
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Net Worth |
€8,057,378 |
19.6% |
€6,736,792 |
-14.3% |
€7,864,940 |
22.9% |
€6,397,152 |
-29.2% |
€9,039,578 |
|
Working Capital |
€6,091,387 |
27.9% |
€4,762,235 |
-35.8% |
€7,412,243 |
25.6% |
€5,899,333 |
-31.2% |
€8,571,677 |
|
Total Assets |
€11,925,139 |
10.5% |
€10,789,782 |
-9.8% |
€11,965,152 |
2.9% |
€11,626,012 |
15.3% |
€10,082,023 |
|
Total Liabilities |
€867,761 |
-17.6% |
€1,052,990 |
-4.3% |
€1,100,212 |
-50.6% |
€2,228,860 |
113.8% |
€1,042,445 |
|
Net Assets |
€11,057,378 |
13.6% |
€9,736,792 |
-10.4% |
€10,864,940 |
15.6% |
€9,397,152 |
4% |
€9,039,578 |
Cash Flow
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Net Cashflow from Operations |
€1,018,729 |
203% |
-€989,002 |
-187.4% |
€1,131,226 |
176% |
-€1,488,422 |
-159.2% |
€2,514,451 |
|
Net Cashflow before Financing |
€1,045,163 |
187.5% |
-€1,194,001 |
-216.2% |
€1,027,308 |
150.8% |
-€2,021,631 |
-188.1% |
€2,294,057 |
|
Net Cashflow from Financing |
- |
100% |
-€1,514,773 |
- |
- |
- |
- |
- |
- |
|
Increase in Cash |
€1,045,163 |
138.6% |
-€2,708,774 |
-363.7% |
€1,027,308 |
150.8% |
-€2,021,631 |
-188.1% |
€2,294,057 |
Miscellaneous
|
Date Of Accounts |
31/12/11 |
(%) |
31/12/10 |
(%) |
31/12/09 |
(%) |
31/12/08 |
(%) |
31/12/07 |
|
Contingent Liability |
NO |
- |
NO |
- |
NO |
- |
NO |
- |
NO |
|
Capital Employed |
€11,057,378 |
13.6% |
€9,736,792 |
-10.4% |
€10,865,632 |
15.6% |
€9,397,725 |
3.9% |
€9,041,996 |
|
Number of Employees |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Auditors |
MA STEPHENS & CO. |
||||||||
|
Auditor Comments |
The audit report contains no adverse
comments |
||||||||
|
Bankers |
ULSTER BANK LTD |
||||||||
|
Bank Branch Code |
|
||||||||
Ratios
|
Date Of Accounts |
31/12/11 |
31/12/10 |
31/12/09 |
31/12/08 |
31/12/07 |
|
Pre-tax profit margin % |
- |
- |
- |
- |
- |
|
Current ratio |
8.02 |
5.52 |
7.74 |
3.65 |
9.24 |
|
Sales/Net Working Capital |
- |
- |
- |
- |
- |
|
Gearing % |
0 |
0 |
0 |
0 |
0.10 |
|
Equity in % |
123.90 |
125 |
121.20 |
108.90 |
89.70 |
|
Creditor Days |
- |
- |
- |
- |
- |
|
Debtor Days |
- |
- |
- |
- |
- |
|
Liquidity/Acid Test |
4.39 |
2.65 |
4.90 |
2.15 |
6.62 |
|
Return On Capital Employed % |
13.30 |
-10.68 |
15.44 |
20.60 |
26.09 |
|
Return On Total Assets Employed % |
12.33 |
-9.64 |
14.02 |
16.65 |
23.40 |
|
Current Debt Ratio |
0.07 |
0.10 |
0.10 |
0.23 |
0.11 |
|
Total Debt Ratio |
0.07 |
0.10 |
0.10 |
0.23 |
0.11 |
|
Stock Turnover Ratio % |
- |
- |
- |
- |
- |
|
Return on Net Assets Employed % |
13.30 |
-10.68 |
15.44 |
20.60 |
26.10 |
FOREIGN EXCHANGE RATES
Na
ADDITIONAL INFORMATION
Commentary
|
The company's credit rating has increased
from 66 to 95 which indicates very good creditworthiness. |
|
|
There is insufficient data to indicate a
change in this companies percentage of sales. |
|
|
Net Worth increased by 19.6% during the
latest trading period. |
|
|
A 10.5% growth in Total Assets occurred
during the latest trading period. |
|
|
Pre-tax profits increased by 241.3% compared
to the previous trading period. |
|
|
The company saw an increase in their Cash
Balance of 71.6% during the latest trading period. |
|
|
The audit report contains no adverse
comments. |
|
|
No recent changes in directorship are
recorded. |
|
|
The company is not part of a group. |
|
|
The company was established over 11 years
ago. |
|
Event History
|
Status History No Status History
found |
*Event History
|
Date |
Description |
|
15/08/2012 |
New Accounts Filed |
|
15/08/2012 |
New Accounts Filed |
|
14/08/2012 |
Annual Returns |
|
16/08/2011 |
New Accounts Filed |
|
16/08/2011 |
New Accounts Filed |
|
13/08/2011 |
Annual Returns |
|
25/08/2010 |
Annual Returns |
|
24/08/2010 |
New Accounts Filed |
|
24/08/2010 |
New Accounts Filed |
|
24/08/2009 |
Annual Returns |
|
20/08/2009 |
New Accounts Filed |
|
20/08/2009 |
New Accounts Filed |
|
29/07/2008 |
Annual Returns |
|
11/07/2008 |
New Accounts Filed |
|
28/09/2000 |
COMPANY SERVICES LIMITED has resigned as
company secretary |
Limit History
|
Date |
Limit |
|
15/08/2012 |
€215,000 |
|
09/08/2012 |
€110,000 |
|
16/08/2011 |
€135,000 |
|
18/05/2011 |
€330,000 |
|
09/04/2011 |
€375,000 |
|
06/01/2011 |
€385,000 |
|
31/12/2010 |
€390,000 |
|
24/08/2010 |
€330,000 |
|
18/08/2010 |
€320,000 |
|
20/08/2009 |
€310,000 |
Previous Company
Names
|
No Previous Names
found |
NOTES & COMMENTS
Na
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.54.39 |
|
UK Pound |
1 |
Rs.88.76 |
|
Euro |
1 |
Rs.72.19 |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.