MIRA INFORM REPORT

 

 

Report Date :

12.06.2013

 

IDENTIFICATION DETAILS

 

Name :

METAL & WASTE RECYCLING LTD.

 

 

Formerly Known As :

GD METAL RECYCLING LTD

 

 

Registered Office :

Albert Works Kenninghall Road London, N18 2PD

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.04.2012

 

 

Date of Incorporation :

17.11.1971

 

 

Com. Reg. No.:

01031503

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Subject provides a range of waste management solutions. Its services include recycling, composting, business waste, security shredding, kerbside collection, energy from waste and in-vessel composting

 

 

No. of Employees :

291

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Poor

Payment Behaviour :

Unknown 

Litigation :

--

 

 

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

Top of Form

Metal & Waste Recycling Ltd.

                                                                                                                                                   

 

Albert Works

Kenninghall Road

 

London, N18 2PD

United Kingdom

(Trading Address)
Registered Address

 

 

Tel:

02088074268

Fax:

02088840381

 

www.metalandwaste.com

 

Employees:

291

Company Type:

Private Subsidiary

Corporate Family:

15 Companies

Ultimate Parent:

Cufe Investments Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

17-Nov-1971

Auditor:

KPMG LLP

Financials in:

 USD (mil)

Fiscal Year End:

30-Apr-2012

Reporting Currency:

British Pound Sterling

Annual Sales:

711.4  1

Net Income:

(113.3)

Total Assets:

111.8

                                      

Business Description       

 

Metal & Waste Recycling Ltd. provides a range of waste management solutions. Its services include recycling, composting, business waste, security shredding, kerbside collection, energy from waste and in-vessel composting. Metal & Waste Recycling Ltd. collects and processes various grades of ferrous metals, such as light steel cuttings, heavy steel, steel turnings, profile steel and steel punchings. Additionally, the company has experience in processing a range of non-ferrous alloys, including copper wires, brass cuttings, copper tubes, aluminium extrusions and brass rod swarfs.

          

Industry                                                                                                                                     

 

Industry

Waste Management Services

ANZSIC 2006:

29 - Waste Collection, Treatment and Disposal Services

NACE 2002:

900 - Sewage and refuse disposal, sanitation and similar activities

NAICS 2002:

562 - Waste Management and Remediation Services

UK SIC 2003:

900 - Sewage and refuse disposal, sanitation and similar activities

UK SIC 2007:

38 - Waste collection, treatment and disposal activities; materials recovery

US SIC 1987:

495 - Sanitary Services

                      

Key Executives           

   

 

Name

Title

Richard Andrew Scully

Group Finance Director & Board Member

Mark Robertson

Sales

John Franklin Rice

Director, Legal & Compliance & Company Secretary

John Scerri-Headley

IT Manager

George Derek Bond

Technical Director & Board Member

 

 

Financial Summary      

 

FYE: 30-Apr-2012

USD (mil)

Key Figures

 

Current Assets

71.36

Fixed Assets

40.42

Total Liabilities

91.50

Net Worth

-2.98

 

Key Ratios

 

Current Ratio

0.78

Acid Test

0.53

Debt Gearing

-770.28

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.627861
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6148738

 

 

Corporate Overview

 

Location
Albert Works
Kenninghall Road
London, N18 2PD
London County
United Kingdom

 

Tel:

02088074268

Fax:

02088840381

 

www.metalandwaste.com

Sales GBP(mil):

446.6

Assets GBP(mil):

68.7

Employees:

291

Fiscal Year End:

30-Apr-2012

 

Industry:

Waste Management Services

Registered Address:
Albert Works
Kenninghall Road
Edmonton London
N18 2PD
United Kingdom

 

Incorporation Date:

17-Nov-1971

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Previous Name:

GD Metal Recycling Ltd

Registered No.(UK):

01031503

 

Director:

Lee Peter Simmons

 

Industry Codes

 

ANZSIC 2006 Codes:

29

-

Waste Collection, Treatment and Disposal Services

 

NACE 2002 Codes:

900

-

Sewage and refuse disposal, sanitation and similar activities

 

NAICS 2002 Codes:

562

-

Waste Management and Remediation Services

 

US SIC 1987:

495

-

Sanitary Services

 

UK SIC 2003:

900

-

Sewage and refuse disposal, sanitation and similar activities

 

UK SIC 2007:

38

-

Waste collection, treatment and disposal activities; materials recovery

 

Business Description

Metal & Waste Recycling Ltd. provides a range of waste management solutions. Its services include recycling, composting, business waste, security shredding, kerbside collection, energy from waste and in-vessel composting. Metal & Waste Recycling Ltd. collects and processes various grades of ferrous metals, such as light steel cuttings, heavy steel, steel turnings, profile steel and steel punchings. Additionally, the company has experience in processing a range of non-ferrous alloys, including copper wires, brass cuttings, copper tubes, aluminium extrusions and brass rod swarfs.

 

More Business Descriptions

Merchanting of scrap metal

 

Merchanting of scrap metal

 

Representative Office

 

 

 

 

 

 

Financial Data

Financials in:

GBP(mil)

 

Revenue:

446.6

Net Income:

-71.1

Assets:

68.7

Current Assets:

43.9

 

Fixed Assets:

24.9

 

Long Term Debt:

14.1

 

Total Liabilities:

70.4

 

Issued Capital:

0.0

 

Working Capital:

-12.4

 

Net Worth:

-1.8

 

 

 

Date of Financial Data:

30-Apr-2012

 

1 Year Growth

72.8%

NA

NA

 

Key Corporate Relationships

Auditor:

KPMG LLP

Bank:

National Westminster Bank PLC

 

Auditor:

KPMG LLP, KPMG LLP

 

Auditor History

KPMG LLP

30-Apr-2012

KPMG LLP

31-Oct-2010

KPMG LLP

31-Oct-2009

KPMG LLP

31-Oct-2008

KPMG LLP

31-Oct-2007

 

 

 

GBP(mil)

Audit Fees:

0.2

Non Audit Fees:

0.0

Audit Fiscal Year:

04-30-2012

 

 

 

 

 

 

 

Corporate Structure News

 

Metal & Waste Recycling Ltd.
Total Corporate Family Members: 15

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Cufe Investments Ltd.

Parent

Upper Edmonton

United Kingdom

 

 

 

Broomco (3935) Ltd.

Subsidiary

London

United Kingdom

Commercial Banks

728.5

3

Holstock Ltd.

Subsidiary

London

United Kingdom

Miscellaneous Financial Services

 

 

Gad Holdings Ltd.

Subsidiary

London

United Kingdom

Miscellaneous Financial Services

 

25

Metal & Waste Recycling Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

711.4

291

Foreman Recycling Ltd.

Subsidiary

Spennymoor

United Kingdom

Waste Management Services

17.2

56

Gd Metal Recycling Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

40

N. Brookes & Brothers Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

N. Brookes & Brothers Ltd.

UK Branch/Trading address

Cradley Heath

United Kingdom

Waste Management Services

 

47

Simms Metals Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

H. Williams & Sons Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

H. Williams & Sons Ltd.

UK Branch/Trading address

Hitchin

United Kingdom

Waste Management Services

 

75

William Fry & Co. Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

End Of Life Vehicle Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

Metal Waste Recycling Ltd.

Subsidiary

London

United Kingdom

Waste Management Services

 

 

 



Executives Report

 

Board of Directors

 

Name

Title

Function

George Derek Bond

 

Technical Director & Board Member

Director/Board Member

Age: 60

 

Gary Samuel Mann

 

Director

Director/Board Member

 

Age: 55

 

John Franklin Rice

 

Director, Legal & Compliance & Company Secretary

Director/Board Member

 

 

Age: 61

.

Richard Andrew Scully

 

Group Finance Director & Board Member

Director/Board Member

 

 

Age: 50

 

Lee Peter Simmons

 

Director

Director/Board Member

 

 

Age: 49

 

 

Executives

 

Name

Title

Function

John Franklin Rice

 

Director, Legal & Compliance & Company Secretary

Company Secretary

Age: 61

 

Richard Andrew Scully

 

Group Finance Director & Board Member

Finance Executive

 

 

Age: 50

 

Mark Robertson

 

Sales

Sales Executive

 

John Scerri-Headley

 

IT Manager

Information Executive

 

George Derek Bond

 

Technical Director & Board Member

Engineering/Technical Executive

 

Age: 60

 

 

 

Directors and Shareholders Report

 

Annual Return Date: 21 Jun 2012
Total Issued Capital (GBP 000): 15

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

John Franklin
Rice

Current

13 May 1952

1 Franklin Close,
Hemel Hempstead, Hertfordshire HP3 9PQ

01 Apr 2005

NA

Current:18
Previous:1
Disqualifications:0

 

Richard Andrew
Scully

Current

28 Jul 1962

6 Sawmill Road, Longwick,
Princes Risborough, Buckinghamshire HP27 9TD

03 Apr 2009

NA

Current:9
Previous:57
Disqualifications:0

 

Lee Peter
Simmons

Current

21 Nov 1963

Country House, Arkesden Road Clavering,
Saffron Walden, Essex CB11 4QU

26 Apr 1996

NA

Current:15
Previous:0
Disqualifications:0

 

Gary Samuel
Mann

Current

24 Jun 1957

Albert Works, Kenninghall Road,
Upper Edmonton, London N18 2PD

21 Dec 2000

NA

Current:16
Previous:11
Disqualifications:0

 

George Derek
Bond

Current

16 Jun 1952

5 Gardeners Lane,
Henlow, Bedfordshire SG16 6DJ

07 Feb 2006

NA

Current:5
Previous:2
Disqualifications:0

 

Gavin
Tomlinson

Previous

27 Sep 1957

Brambles, Briary Wood End,
Welwyn, Hertfordshire AL6 0TD

07 Feb 2006

23 Feb 2009

Current:1
Previous:11
Disqualifications:0

 

Christopher John
Pelosi

Previous

07 Dec 1950

Willowhayne 29 Pishiobury Drive,
Sawbridgeworth, Hertfordshire CM21 0AD

21 Jun 1992

02 Nov 1998

Current:0
Previous:12
Disqualifications:0

 

Gary Albert
Widdowson

Previous

15 Apr 1958

55 Baker Street,
London , London W1U 7EU

21 Jun 1992

07 Feb 2006

Current:2
Previous:10
Disqualifications:0

 

Peter David
Brookes

Previous

07 Apr 1964

Roseville Whitgreave Lane, Whitgreave,
Stafford, Staffordshire ST18 9SP

01 May 2007

23 Mar 2009

Current:4
Previous:6
Disqualifications:0

 

Brian William
Beardsmore

Previous

21 Oct 1947

2 Sandstone Court, Wilnecote,
Tamworth, Staffordshire B77 5PW

01 Nov 1997

12 Aug 2008

Current:0
Previous:4
Disqualifications:0

 

John
Williams

Previous

19 Nov 1957

Roffen House Tompions End, Ickwell Green,
Biggleswade, Bedfordshire SG18 9EH

01 Apr 2005

02 Jun 2009

Current:2
Previous:5
Disqualifications:0

 

Stephen Edward
Roback

Previous

05 Oct 1940

5 Holmdene Avenue, Mill Hill,
Mill Hill, London NW7 2LY

26 Apr 1996

21 Dec 2000

Current:0
Previous:6
Disqualifications:0

 

Derrick Keith
Baker

Previous

06 May 1947

15 Glenwood,
Broxbourne, Hertfordshire EN10 7LP

26 Apr 1996

20 Oct 1997

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 Franklin
Rice

Current

13 May 1952

1 Franklin Close,
Hemel Hempstead, Hertfordshire HP3 9PQ

07 Feb 2006

NA

Current:18
Previous:1
Disqualifications:0

 

Christopher John
Pelosi

Previous

07 Dec 1950

Willowhayne 29 Pishiobury Drive,
Sawbridgeworth, Hertfordshire CM21 0AD

21 Jun 1992

02 Nov 1998

Current:0
Previous:12
Disqualifications:0

 

Gary Samuel
Mann

Previous

24 Jun 1957

Albert Works, Kenninghall Road,
Upper Edmonton, London N18 2PD

21 Dec 2000

07 Feb 2006

Current:16
Previous:11
Disqualifications:0

 

Stephen Edward
Roback

Previous

05 Oct 1940

5 Holmdene Avenue, Mill Hill,
Mill Hill, London NW7 2LY

02 Nov 1998

21 Dec 2000

Current:0
Previous:6
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

GAD Holdings Limited

03512333

15000 Ordinary GBP 1.00

Ordinary

15,000

1.00

15,000.00

100.00

 

 

Annual Profit & Loss

 

Financials in: USD (mil)

 

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

 

 

 

 

 

  Financial Glossary

 

 

 

30-Apr-2012

31-Oct-2010

31-Oct-2009

31-Oct-2008

31-Oct-2007

Period Length

78 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.627861

0.643546

0.650218

0.516581

0.504347

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

248.7

137.8

115.0

381.1

175.5

Turnover (Exports)

462.7

264.0

176.5

128.9

46.6

Total Turnover

711.4

401.8

291.5

510.0

222.0

Cost of Sales

646.3

350.3

239.6

428.1

178.3

Gross Profit

65.1

51.4

51.9

81.9

43.8

Depreciation

7.2

4.5

4.1

4.8

2.9

Other Expenses

58.5

38.8

33.2

45.2

35.8

Other Income

0.2

0.1

0.1

1.4

1.0

Interest Paid

2.3

0.2

0.1

0.1

0.0

Exceptional Income

-7.7

0.0

-0.6

0.0

0.0

Discontinued Operations

0.0

0.0

0.0

0.0

0.0

Profit Before Taxes

-3.2

12.6

18.1

38.0

8.9

Tax Payable / Credit

-0.4

-1.7

1.4

3.9

1.2

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

110.5

0.0

0.0

0.0

0.0

Profit After Taxes

-113.3

14.2

16.7

34.0

7.7

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.3

0.1

0.1

0.2

0.1

Non Audit Fees

0.0

0.0

0.0

0.0

0.0

Number of Employees

291

299

299

330

205

Wages

21.7

14.6

13.7

19.7

11.6

Social Security Costs

2.4

1.6

1.5

2.0

1.3

Pensions

-

-

-

0.0

0.0

Other Pension Costs

0.4

0.2

0.3

0.4

0.1

Employees Remuneration

24.4

16.4

15.5

22.1

13.0

Directors Emoluments

-

-

-

0.0

2.6

Other Costs

-

-

-

0.0

0.0

Directors Remuneration

-

-

3.8

0.0

2.6

Highest Paid Director

-

-

-

0.0

-

 




 

Annual Balance Sheet

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

30-Apr-2012

31-Oct-2010

31-Oct-2009

31-Oct-2008

31-Oct-2007

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.614874

0.625469

0.606667

0.618908

0.481383

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

4.2

1.8

1.0

0.8

0.3

Fixtures & Fittings

0.7

0.6

0.5

0.5

0.7

Plant & Vehicles

20.6

23.6

24.9

23.7

12.5

Total Tangible Fixed Assets

25.5

26.1

26.4

25.0

13.4

Intangible Assets

0.0

0.1

0.1

0.2

19.0

Investments

14.9

14.6

15.1

14.8

0.2

Total Fixed Assets

40.4

40.8

41.7

40.0

32.7

Stocks

-

-

-

11.7

6.5

Work in Progress

-

-

-

0.0

0.0

Total Stocks Work In Progress

23.0

16.4

11.7

11.7

6.5

Trade Debtors

42.6

33.2

30.9

52.9

30.7

Inter-Company Debtors

0.0

83.7

71.6

18.7

30.1

Other Debtors

5.1

2.3

2.4

2.8

4.5

Total Debtors

47.7

119.3

104.9

74.3

65.3

Cash and Equivalents

0.7

1.9

2.1

3.7

4.0

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

71.4

137.6

118.7

89.7

75.8

Total Assets

111.8

178.4

160.4

129.7

108.5

Trade Creditors

35.1

28.6

24.4

35.2

24.3

Bank Overdraft

16.7

7.1

2.2

9.4

-

Inter-Company Creditors

34.5

29.2

30.9

0.0

14.8

Director Loans (Current Liability)

0.0

0.0

0.0

0.0

-

Total Finance Lease/Hire Purchase (Current Liability)

0.1

0.2

0.2

0.2

0.2

Total Short Term Loans

0.0

0.0

0.0

0.0

-

Accruals/Deferred Income (Current Liability)

4.6

1.2

0.4

3.3

1.0

Social Security/VAT

0.5

0.4

0.4

0.4

2.0

Corporation Tax

0.0

0.1

0.8

0.0

0.0

Dividends (Current Liability)

0.0

0.0

0.0

0.0

-

Other Current Liabilities

0.0

0.0

0.0

0.0

0.3

Total Current Liabilities

91.5

66.8

59.5

48.5

42.6

Group Loans (Long Term Liability)

22.8

0.0

0.0

0.0

0.0

Director Loans (Long Term Liability)

0.0

0.0

0.0

0.0

0.0

Total Hire Purchase Loans (Long Term Liability)

0.2

0.1

0.1

0.4

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

23.0

0.1

0.1

0.4

0.0

Deferred Taxation

0.2

-

1.6

1.3

0.1

Other Provisions

0.0

0.6

0.0

0.0

0.0

Total Provisions

0.2

0.6

1.6

1.3

0.1

Issued Capital

0.0

0.0

0.0

0.0

0.0

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

-3.1

110.7

99.1

79.5

65.7

Other Reserves

0.1

0.1

0.1

0.1

0.1

Minority Interests (Balance Sheet)

0.0

0.0

0.0

0.0

0.0

Total Shareholders Funds

-2.9

110.8

99.2

79.6

65.9

Net Worth

-3.0

110.7

99.1

79.5

46.8




 

Annual Cash Flows

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

30-Apr-2012

31-Oct-2010

31-Oct-2009

31-Oct-2008

31-Oct-2007

Period Length

78 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.627861

0.643546

0.650218

0.516581

0.504347

Consolidated

No

No

No

No

No

 

 

 

 

 

 

 

 

 

Annual Ratios

Financials in: USD (mil)

 

 

 

30-Apr-2012

31-Oct-2010

31-Oct-2009

31-Oct-2008

31-Oct-2007

Period Length

78 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.614874

0.625469

0.606667

0.618908

0.481383

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

0.78

2.06

2.00

1.85

1.78

Liquidity Ratio

0.53

1.81

1.80

1.61

1.63

Stock Turnover

21.05

25.25

26.70

36.29

35.94

Credit Period (Days)

32.07

29.32

36.04

45.33

48.22

Working Capital by Sales

-4.16%

17.11%

18.96%

9.69%

14.29%

Trade Credit by Debtors

0.83

0.86

0.79

0.67

0.79

Return on Capital

-10.66%

11.58%

19.27%

39.00%

14.20%

Return on Assets

-1.93%

7.24%

12.12%

24.43%

8.63%

Profit Margin

-0.45%

3.12%

6.22%

7.45%

4.03%

Return on Shareholders Funds

-

11.65%

19.61%

39.80%

14.22%

Borrowing Ratio

-2,488.11%

33.05%

33.86%

12.50%

32.00%

Equity Gearing

-2.62%

62.13%

61.84%

61.38%

60.69%

Debt Gearing

-770.28%

0.10%

0.14%

0.44%

0.06%

Interest Coverage

-1.37

64.63

196.62

700.57

644.29

Sales by Tangible Assets

19.01

15.85

11.81

17.00

17.31

Average Remuneration per Employee

0.1

0.1

0.1

0.1

0.1

Profit per Employee

0.0

0.0

0.1

0.1

0.0

Sales per Employee

1.7

1.4

1.0

1.3

1.1

Capital Employed per Employee

0.1

0.4

0.3

0.2

0.3

Tangible Assets per Employee

0.1

0.1

0.1

0.1

0.1

Total Assets per Employee

0.4

0.6

0.5

0.4

0.5

Employee Remuneration by Sales

3.43%

4.09%

5.31%

4.33%

5.84%

Creditor Days (Cost of Sales Based)

29.17

29.01

34.69

35.99

47.46

Creditor Days (Sales Based)

26.50

25.29

28.51

30.21

38.11

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.92

UK Pound

1

Rs.91.80

Euro

1

Rs.78.18

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

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.