MIRA INFORM REPORT

 

 

Report Date :

27.06.2013

 

IDENTIFICATION DETAILS

 

Name :

GREENBROOK ELECTRICAL PLC

 

 

Registered Office :

62 West Road Harlow, CM20 2BG

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

06.10.1952

 

 

Com. Reg. No.:

00512045

 

 

Legal Form :

Public Subsidiary

 

 

Line of Business :

Manufactures and Supplies electrical products to distributors and electrical wholesalers.

 

 

No. of Employees :

59

 

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 – 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

 

GREENBROOK ELECTRICAL PLC                    

 

62 West Road

Harlow, CM20 2BG

United Kingdom

 

Tel:

01279772700

Fax:

01279635285

 

www.greenbrook.co.uk

 

Employees:

59

Company Type:

Public Subsidiary

Corporate Family:

4 Companies

Ultimate Parent:

Greenbrook Industries Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

06-Oct-1952

Auditor:

Baker Tilly UK Audit LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2011

Reporting Currency:

British Pound Sterling

Annual Sales:

19.3  1

Net Income:

0.6

Total Assets:

15.0

 

 

Business Description        

 

 

Founded in 1952, Greenbrook Electrical PLC manufactures and supplies electrical products to distributors and electrical wholesalers. The company’s selection of residual current devices includes fused spurs, plugs, adaptors, and switched and unswitched sockets. It provides various weatherproof outdoor socket systems, cable connectors and outdoor power boxes. The company also offers several wiring accessories, such as shaver sockets, isolators, cable reels, pull switches and lampholders. It provides cable connection equipment, junction boxes, service connector blocks, compression cable lugs and crimp terminals. In addition, the company offers bells, chimes, timers, sensors, and emergency, outdoor and indoor lighting systems. It provides axial extractor fans for toilets, bathrooms, ensuites and washrooms.

 

 

Industry            

 

 

Industry

Miscellaneous Fabricated Products

ANZSIC 2006:

2291 - Spring and Wire Product Manufacturing

NACE 2002:

2873 - Manufacture of wire products

NAICS 2002:

332618 - Other Fabricated Wire Product Manufacturing

UK SIC 2003:

2873 - Manufacture of wire products

UK SIC 2007:

2593 - Manufacture of wire products, chain and springs

US SIC 1987:

3496 - Miscellaneous Fabricated Wire Products

 

 

 

Key Executives

 

Name

Title

John Bowen

Sales & Marketing Director

Diane Tomkins

Secretary

Darren King

Senior IT Technician

Ernest John Bowen

Director

David Robert Green

Director

 

 

News

 

Title

Date

Greenbrook extends product range
Professional Electrician & Installer (248 Words)

9-May-2013

 

 

 

Financial Summary

 

FYE: 31-Dec-2011

USD (mil)

Key Figures

 

Current Assets

11.72

Fixed Assets

3.31

Total Liabilities

7.12

Net Worth

7.86

 

Key Ratios

 

Current Ratio

1.65

Acid Test

1.24

Debt Gearing

0.53

 

Registered No.(UK): 00512045

 

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
62 West Road
Harlow, CM20 2BG
Essex County
United Kingdom

 

Tel:

01279772700

Fax:

01279635285

 

www.greenbrook.co.uk

Sales GBP(mil):

12.1

Assets GBP(mil):

9.7

Employees:

59

Fiscal Year End:

31-Dec-2011

 

Industry:

Miscellaneous Fabricated Products

Registered Address:
West Road
Harlow, CM20 2BG
United Kingdom

 

Incorporation Date:

06-Oct-1952

Company Type:

Public Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

00512045

 

Director:

David Robert Green

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2291

-

Spring and Wire Product Manufacturing

 

NACE 2002 Codes:

2873

-

Manufacture of wire products

 

NAICS 2002 Codes:

332618

-

Other Fabricated Wire Product Manufacturing

 

US SIC 1987:

3496

-

Miscellaneous Fabricated Wire Products

 

UK SIC 2003:

2873

-

Manufacture of wire products

 

UK SIC 2007:

2593

-

Manufacture of wire products, chain and springs

 

 

Business Description

 

Founded in 1952, Greenbrook Electrical PLC manufactures and supplies electrical products to distributors and electrical wholesalers. The company’s selection of residual current devices includes fused spurs, plugs, adaptors, and switched and unswitched sockets. It provides various weatherproof outdoor socket systems, cable connectors and outdoor power boxes. The company also offers several wiring accessories, such as shaver sockets, isolators, cable reels, pull switches and lampholders. It provides cable connection equipment, junction boxes, service connector blocks, compression cable lugs and crimp terminals. In addition, the company offers bells, chimes, timers, sensors, and emergency, outdoor and indoor lighting systems. It provides axial extractor fans for toilets, bathrooms, ensuites and washrooms.

More Business Descriptions

Greenbrook Electrical PLC is a privately-owned company serving electrical industry in the United Kingdom. The company manufactures and supplies a wide range of products, including alternate and direct current relays, timers, doorchimes, polyvinyl chloride conduit range, as well as weatherproof residual current device products, including the RCD spur unit. It also offers a range of under cabinet fittings, such as mini and fluorescent link lights, bar link lights, as well as bathroom fittings, including shaver socket and light, dimmable pull switch and shower lights. The company additionally offers solutions for energy saving fittings, industrial and commercial fittings, floodlighting, security and site lighting, amenity lightening, as well as related accessories. (Updated by OneSource Information Services)

Property development and investment, the distribution of motor vehicles and the manufacture and supply of various electrical and glass products and components

With over 55-years track record in the electrical industry, GreenBrook has always moved ahead of the times. Since its beginnings as a manufacturer of electromechanical relays, the company has transformed itself through product development, innovation and strategic acquisition to meet the present and future needs of its customers. Now boasting an extensive range of innovative, solution-driven products and electrical accessories, GreenBrook consistently offers a comprehensive service to Distributors and Contractors throughout the UK. Our philosophy is all about providing a first class service to all our customers, with a friendly no nonsense approach. The GreenBrook team is always willing to go the extra mile to satisfy the needs of our customers. Our Customer Pledge Customer Service - Nationwide sales team focused on satisfying customer needs. - Peace of mind; we will do our best to answer any questions and solve any problems. - Competitive pricing on all products. - Order by 3pm for next day delivery. Conformity - All products certified to latest British and European standards. - GreenBrook is accredited to ISO9001:2008. - Fully compliant with all RoHS, WEEE and REACH regulations. - All products tested in our own UK laboratories. Our Products - Three great brand offers to satisfy all electrical installation needs. - Unique selection of designed products giving more choice. - High levels of quality across all sectors. - Top class marketing and promotion with maximum customer support. To see a copy of our terms and conditions please click HERE. Click here to view the Company Time Line T. +44 (0)1279 772 700 | F. +44 (0)1279 635 285 | E. sales@greenbrook.co.uk | Company No: 512045 | VAT No: GB732133471

 

 

Financial Data

 

Financials in:

GBP(mil)

 

Revenue:

12.1

Net Income:

0.4

Assets:

9.7

Current Assets:

7.5

 

Fixed Assets:

2.1

 

Long Term Debt:

0.0

 

Total Liabilities:

4.6

 

Issued Capital:

5.0

 

Working Capital:

3.0

 

Net Worth:

5.1

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

7.4%

NA

NA

 

 

 

Key Corporate Relationships

 

Auditor:

Baker Tilly UK Audit LLP

 

Auditor:

Baker Tilly UK Audit LLP, Baker Tilly UK Audit LLP

 

Auditor History

Baker Tilly UK Audit LLP

31-Dec-2011

Baker Tilly UK Audit LLP

31-Dec-2010

Baker Tilly UK Audit LLP

31-Dec-2009

Baker Tilly UK Audit LLP

31-Dec-2008

Baker Tilly UK Audit LLP

31-Dec-2007

 

 

 

GBP(mil)

Audit Fees:

0.0

Non Audit Fees:

0.0

Audit Fiscal Year:

12-31-2011

 

 

Corporate Family

 

Corporate Structure News:

           

Total Corporate Family Members: 4

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Greenbrook Industries Ltd.

Parent

Harlow

United Kingdom

Business Services

19.8

76

Greenbrook Securities Ltd.

Subsidiary

Harlow

United Kingdom

Nonclassifiable Industries

 

60

Greenbrook Electrical PLC

Subsidiary

Harlow

United Kingdom

Miscellaneous Fabricated Products

19.3

59

Powerbreaker Ltd

Subsidiary

Harlow

United Kingdom

Nonclassifiable Industries

 

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Ernest John Bowen

 

Director

Director/Board Member

Age: 63

David Robert Green

 

Director

Director/Board Member

 

Age: 62

Richard Darrell Shaw

 

Director

Director/Board Member

 

Age: 55

 

Executives

 

Name

Title

Function

Diane Tomkins

 

Secretary

Company Secretary

Age: 61

John Bowen

 

Sales & Marketing Director

Sales Executive

 

Darren King

 

Senior IT Technician

Information Executive

 

 

 

Directors and Shareholders Report

 

Main Office Address:
62 West Road
Harlow
United Kingdom CM20 2BG

Tel: 01279772700
Fax: 01279635285
URL: http://www.greenbrook.co.uk

Annual Return Date: 12 Dec 2012
Total Issued Capital (GBP 000): 5,000

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

David Robert
Green

Current

26 Apr 1951

9 Turner Close,
London , London NW11 6TU

15 Sep 2003

NA

Current:9
Previous:16
Disqualifications:0

 

Richard Darrell
Shaw

Current

06 Jul 1957

11 Brookwood 1-3 Georges Wood Road,
Hatfield, Hertfordshire AL9 7BY

03 Mar 2008

NA

Current:1
Previous:0
Disqualifications:0

 

Diane
Tomkins

Current

20 Apr 1952

26 Chippingfield,
Harlow, Essex CM17 0DH

24 Sep 1999

NA

Current:2
Previous:1
Disqualifications:0

 

Ernest John
Bowen

Current

14 Mar 1950

3 Duck End Close,
Bedford, Bedfordshire MK45 3NP

25 Jul 2000

NA

Current:1
Previous:0
Disqualifications:0

 

Anthony David
Payne

Previous

02 May 1948

51 The Drummonds, Hartland Road,
Epping, Essex CM16 4PJ

01 Oct 1993

04 Sep 1995

Current:1
Previous:9
Disqualifications:0

 

Alan John
Tadd

Previous

23 Apr 1955

85 Warwick Road,
Bishop'S Stortford, Hertfordshire CM23 5NL

02 Oct 1985

06 Dec 1996

Current:3
Previous:2
Disqualifications:0

 

Kenneth James
Lee

Previous

28 Oct 1955

Pebble Court, Carthouse Lane,
Woking, Surrey GU21 4XS

12 Dec 1991

15 Apr 1994

Current:1
Previous:5
Disqualifications:0

 

Michelle Nicola
Reardon

Previous

13 Dec 1958

19 Sandford Mill Road,
Chelmsford, Essex CM2 6NS

24 Sep 1999

07 Dec 2001

Current:2
Previous:1
Disqualifications:0

 

Fatima
Choglay

Previous

19 Jan 1951

8 The Mount House, Sudbury Hill,
Harrow, Middlesex HA1 3NH

NA

31 Aug 1997

Current:5
Previous:14
Disqualifications:0

 

Graham Christopher
Orchard

Previous

15 Aug 1953

6 Hythe Lane,
Cambridge, Cambridgeshire CB5 0EH

25 Sep 2002

20 Aug 2008

Current:0
Previous:1
Disqualifications:0

 

Stephen Frank
Appleyard

Previous

06 Jul 1945

23 West Street, Coggeshall,
Colchester, Essex CO6 1NS

16 Mar 2000

31 Dec 2007

Current:0
Previous:3
Disqualifications:0

 

Simon Colin
Powell

Previous

07 Mar 1962

949 Rue De Riboudin, Le Tilleul,
Etretaf

NA

09 Jan 1996

Current:0
Previous:2
Disqualifications:0

 

Gregory Ian
Moull

Previous

08 Oct 1947

10 Burghley Close, Black Notley,
Braintree, Essex CM7 8WY

24 Sep 1999

25 Jul 2000

Current:0
Previous:1
Disqualifications:0

 

Bernard Victor
Alabaster

Previous

01 Oct 1944

291 Broomfield Road,
Chelmsford, Essex CM1 4DU

03 Mar 1997

11 Jul 2000

Current:1
Previous:3
Disqualifications:0

 

Malcolm Ross
Parkinson

Previous

20 Apr 1945

Claywood House, Arnewood Bridge Road Sway,
Lymington, Hampshire SO41 6DA

13 Dec 1993

31 Dec 1997

Current:1
Previous:5
Disqualifications:0

 

Henry Richard
Green

Previous

27 Jan 1949

Benhams Benhams Lane, Fawley,
Henley-On-Thames, Oxfordshire RG9 6JG

12 Dec 1991

15 Sep 2003

Current:7
Previous:3
Disqualifications:0

 

John Hamilton
Mccabe

Previous

05 Jul 1959

81 Rectory Lane,
West Byfleet, Surrey KT14 7LX

31 Oct 1994

09 Jan 1996

Current:2
Previous:8
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

 

Diane
Tomkins

Current

20 Apr 1952

26 Chippingfield,
Harlow, Essex CM17 0DH

01 Sep 1997

NA

Current:2
Previous:1
Disqualifications:0

 

Anthony David
Payne

Previous

02 May 1948

51 The Drummonds, Hartland Road,
Epping, Essex CM16 4PJ

01 Oct 1993

04 Sep 1995

Current:1
Previous:9
Disqualifications:0

 

Alan John
Tadd

Previous

23 Apr 1955

85 Warwick Road,
Bishop'S Stortford, Hertfordshire CM23 5NL

27 Sep 1995

19 Dec 1995

Current:3
Previous:2
Disqualifications:0

 

Fatima
Choglay

Previous

19 Jan 1951

8 The Mount House, Sudbury Hill,
Harrow, Middlesex HA1 3NH

NA

31 Aug 1997

Current:5
Previous:14
Disqualifications:0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Secretaries


There are no corporate secretaries for this company.

 

 

Shareholders


OneSource currently does not provide shareholding information for this company.

 

 

 

News

 

Greenbrook extends product range
Professional Electrician & Installer (248 Words)

09-May-2013

 

 

 

Annual Profit & Loss

 

Financials in: USD (mil) 

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

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.623776

0.647573

0.641508

0.545576

0.499878

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

19.2

17.0

17.7

20.8

23.0

Turnover (Exports)

0.2

0.3

0.7

0.6

0.9

Total Turnover

19.3

17.3

18.4

21.5

23.9

Cost of Sales

13.5

12.6

13.7

16.0

17.1

Gross Profit

5.8

4.7

4.6

5.4

6.8

Depreciation

0.2

0.2

0.3

0.5

0.4

Other Expenses

4.9

4.4

4.5

5.4

6.3

Other Income

0.2

0.0

0.0

0.0

0.0

Interest Paid

0.2

0.2

0.2

0.2

0.2

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

1.0

0.2

0.0

-0.3

0.4

Tax Payable / Credit

0.0

0.0

0.0

-0.1

0.6

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

0.4

0.0

0.0

0.0

0.0

Profit After Taxes

0.6

0.2

0.0

-0.1

-0.3

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.0

0.0

0.0

0.0

0.0

Non Audit Fees

0.0

0.0

0.0

0.0

0.0

Number of Employees

59

60

61

61

56

Wages

2.6

2.5

2.6

2.9

3.0

Social Security Costs

0.3

0.3

0.2

0.2

0.3

Pensions

0.1

-

0.1

-

-

Other Pension Costs

0.2

0.2

0.2

0.3

0.3

Employees Remuneration

3.1

2.9

3.0

3.5

3.6

Other Costs

0.4

-

0.4

-

-

Directors Remuneration

0.5

0.5

0.5

0.6

0.7

Highest Paid Director

0.2

0.2

0.2

0.2

0.3

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.643459

0.638712

0.619253

0.695531

0.502361

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

2.9

-

-

-

-

Fixtures & Fittings

0.3

-

-

-

-

Plant & Vehicles

0.1

-

-

-

-

Total Tangible Fixed Assets

3.3

3.4

0.5

0.8

1.4

Intangible Assets

0.0

0.0

0.0

0.0

0.1

Investments

0.0

0.0

0.0

0.0

0.0

Total Fixed Assets

3.3

3.4

0.5

0.8

1.5

Stocks

2.9

3.0

3.4

3.8

5.7

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

2.9

3.0

3.4

3.8

5.7

Trade Debtors

5.0

4.5

4.9

4.1

6.0

Inter-Company Debtors

3.0

1.4

4.8

3.2

-

Other Debtors

0.4

0.3

0.4

0.4

0.4

Total Debtors

8.4

6.2

10.2

7.7

6.4

Cash and Equivalents

0.4

0.0

0.4

0.4

0.0

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

11.7

9.2

14.0

11.9

12.0

Total Assets

15.0

12.6

14.4

12.7

13.5

Trade Creditors

1.8

1.2

1.4

1.1

1.3

Bank Overdraft

0.0

0.1

3.4

3.1

3.8

Inter-Company Creditors

0.0

0.0

0.0

0.0

1.1

Director Loans (Current Liability)

0.0

0.0

0.0

0.0

0.0

Hire Purchase (Current Liability)

0.0

0.0

0.0

0.0

0.0

Finance Lease (Current Liability)

0.1

0.0

0.0

0.0

0.0

Total Finance Lease/Hire Purchase (Current Liability)

0.1

0.0

0.0

0.0

0.0

Total Short Term Loans

0.0

0.0

0.0

0.0

0.0

Accruals/Deferred Income (Current Liability)

1.4

1.3

1.6

1.4

1.7

Social Security/VAT

0.4

0.4

0.6

0.5

0.4

Corporation Tax

0.0

0.0

0.0

0.0

0.0

Dividends (Current Liability)

0.0

0.0

0.0

0.0

0.0

Other Current Liabilities

3.4

2.2

0.0

0.0

0.0

Total Current Liabilities

7.1

5.2

7.0

6.1

8.3

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

0.1

0.0

0.0

0.0

Total Hire Purchase Loans (Long Term Liability)

0.0

0.1

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

0.1

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

7.8

7.8

8.1

7.2

6.0

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

0.1

-0.5

-0.7

-0.6

-0.7

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

7.9

7.3

7.4

6.6

5.2

Net Worth

7.9

7.3

7.4

6.5

5.2

 

 

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

No

No

 

 

 

 

 

 

Net Cash Flow From Operating Activities

0.0

3.9

0.2

-3.3

-0.4

Net Cash Flow from ROI and Servicing of Finance

-0.2

-0.2

-0.2

-0.2

-0.2

Taxation

0.0

0.0

0.0

0.0

-0.4

Capital Expenditures

-0.1

-3.0

-0.1

-0.1

0.0

Acquisitions and Disposals

0.0

0.0

0.0

0.0

0.0

Paid Up Equity

-0.4

0.0

0.0

0.0

0.0

Management of Liquid Resources

0.0

0.0

0.0

0.0

0.0

Net Cash Flow From Financing

-0.1

0.0

0.0

3.7

0.0

Increase in Cash

-0.7

0.7

0.0

0.1

-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

No

No

 

 

 

 

 

 

Current Ratio

1.65

1.76

1.99

1.95

1.45

Liquidity Ratio

1.24

1.20

1.51

1.32

0.77

Stock Turnover

6.43

5.94

5.58

4.45

4.19

Credit Period (Days)

97.97

94.06

93.16

88.12

92.66

Working Capital by Sales

24.53%

22.65%

36.54%

34.22%

15.86%

Trade Credit by Debtors

0.36

0.27

0.29

0.27

0.21

Return on Capital

12.00%

2.66%

0.30%

-3.34%

6.78%

Return on Assets

6.31%

1.56%

0.16%

-1.74%

2.63%

Profit Margin

5.06%

1.12%

0.12%

-1.31%

1.49%

Return on Shareholders Funds

12.06%

2.68%

0.31%

-3.36%

6.78%

Borrowing Ratio

1.46%

2.57%

47.06%

48.04%

94.50%

Equity Gearing

52.34%

58.11%

51.29%

51.63%

38.74%

Debt Gearing

0.53%

0.80%

0.37%

0.62%

-

Interest Coverage

5.49

1.23

0.14

-1.26

1.94

Sales by Tangible Assets

5.67

5.17

41.49

21.08

17.15

Average Remuneration per Employee

0.1

0.0

0.1

0.0

0.1

Profit per Employee

0.0

0.0

0.0

0.0

0.0

Sales per Employee

0.3

0.3

0.3

0.3

0.4

Capital Employed per Employee

0.1

0.1

0.1

0.1

0.1

Tangible Assets per Employee

0.1

0.1

0.0

0.0

0.0

Total Assets per Employee

0.3

0.2

0.2

0.2

0.2

Employee Remuneration by Sales

15.89%

16.86%

16.46%

16.14%

14.99%

Creditor Days (Cost of Sales Based)

50.66

35.14

35.81

32.08

27.75

Creditor Days (Sales Based)

35.39

25.59

26.80

23.96

19.87

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.85

UK Pound

1

Rs.92.30

Euro

1

Rs.78.22

 

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%)