MIRA INFORM REPORT

 

 

Report Date :

20.03.2013

 

IDENTIFICATION DETAILS

 

Name :

F.W.B. PRODUCTS LTD.

 

 

Registered Office :

Whieldon Road Stoke On Trent, ST4 4JE

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

31.08.1982

 

 

Com. Reg. No.:

01660947

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Subject provides janitorial and industrial products. It offers a range of sealants, adhesives, drives and pipe fittings. The company provides plastering trowels, mowers, dust sheets, plastic dustbins and paint brushes. It offers products to various engineers, manufacturers, and construction and utility companies.

 

 

No. of Employees :

150

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2011)

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 Top of Form

Bottom of Form

Top of Form

 

F.W.B. Products Ltd.

                                                                                                                                             

 

Whieldon Road

 

 

Stoke On Trent, ST4 4JE

United Kingdom

(Trading Address)

 

 

Tel:

01782744333

Fax:

01782744577

 

www.fwb.co.uk

 

Employees:

150

Company Type:

Private Subsidiary

Corporate Family:

6 Companies

Ultimate Parent:

Fwb Holdings Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

31-Aug-1982

Auditor:

Kay Johnson Gee

Financials in:

 USD (mil)

Fiscal Year End:

31-Dec-2011

Reporting Currency:

British Pound Sterling

Annual Sales:

27.2  1

Net Income:

0.3

Total Assets:

13.3

                                

Business Description                  

 

F.W.B. Products Ltd. is a privately owned business that provides janitorial and industrial products. It offers a range of sealants, adhesives, drives and pipe fittings. The company provides plastering trowels, mowers, dust sheets, plastic dustbins and paint brushes. It offers products to various engineers, manufacturers, and construction and utility companies. The company provides delivery, technical support and quality control services. It offers electrical sockets, switches, fixings and rubber products. The company provides pneumatic controls and hand and power tools. It offers safety footwear and tapes. The company provides a variety of aprons, coats, jackets, hats, caps, shirts, sweatshirts and thermals. In addition, it offers online order placement options to its customers. The company provides products of the Bahco, Dormer, Garryson, Jacobs, Noga, Presto, Rotabroach, Sandvik Coromant, Starrett and Toolmex brands.

          

Industry                                                                                                                                

 

Industry

Miscellaneous Capital Goods

ANZSIC 2006:

3739 - Other Goods Wholesaling Not Elsewhere Classified

NACE 2002:

5190 - Other wholesale

NAICS 2002:

423990 - Other Miscellaneous Durable Goods Merchant Wholesalers

UK SIC 2003:

5190 - Other wholesale

UK SIC 2007:

4690 - Non-specialised wholesale trade

US SIC 1987:

5099 - Durable Goods, Not Elsewhere Classified

                        

Key Executives

   

 

Name

Title

Dennis Preston

Group Site Services Manager

Paul Meeham

Finance Director

Betty Key

Administrator

Martin Cox

IT Manager

Ruth Briggs

Health & Safety Manager

                                                                     

Financial Summary                                         

 

FYE: 31-Dec-2011

USD (mil)

Key Figures

 

Current Assets

12.93

Fixed Assets

0.40

Total Liabilities

7.26

Net Worth

3.50

 

Key Ratios

 

Current Ratio

1.78

Acid Test

1.15

Debt Gearing

73.23

 

 

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
Whieldon Road
Stoke On Trent, ST4 4JE
Staffordshire County
United Kingdom

 

Tel:

01782744333

Fax:

01782744577

 

www.fwb.co.uk

Sales GBP(mil):

16.9

Assets GBP(mil):

8.6

Employees:

150

Fiscal Year End:

31-Dec-2011

 

Industry:

Miscellaneous Capital Goods

Registered Address:
Whieldon Road
Stoke On Trent, ST4 4JE
United Kingdom

 

Incorporation Date:

31-Aug-1982

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

01660947

 

Director:

Anthony John Key

 

 

Industry Codes

 

ANZSIC 2006 Codes:

3739

-

Other Goods Wholesaling Not Elsewhere Classified

 

NACE 2002 Codes:

5190

-

Other wholesale

 

NAICS 2002 Codes:

423990

-

Other Miscellaneous Durable Goods Merchant Wholesalers

 

US SIC 1987:

5099

-

Durable Goods, Not Elsewhere Classified

 

UK SIC 2003:

5190

-

Other wholesale

 

UK SIC 2007:

4690

-

Non-specialised wholesale trade

 

 

Business Description

F.W.B. Products Ltd. is a privately owned business that provides janitorial and industrial products. It offers a range of sealants, adhesives, drives and pipe fittings. The company provides plastering trowels, mowers, dust sheets, plastic dustbins and paint brushes. It offers products to various engineers, manufacturers, and construction and utility companies. The company provides delivery, technical support and quality control services. It offers electrical sockets, switches, fixings and rubber products. The company provides pneumatic controls and hand and power tools. It offers safety footwear and tapes. The company provides a variety of aprons, coats, jackets, hats, caps, shirts, sweatshirts and thermals. In addition, it offers online order placement options to its customers. The company provides products of the Bahco, Dormer, Garryson, Jacobs, Noga, Presto, Rotabroach, Sandvik Coromant, Starrett and Toolmex brands.

 

More Business Descriptions

FWB Products Ltd. is a privately owned company and has been supplying goods to engineers, major manufacturers and many construction and utility companies for more than 40 years. Products include back supports, eye and face protection, fall arrest equipment, first aid, gloves, head protection, hearing protection, respiratory protection, road safety products, safety and hazard signs, safety barriers, skin protection. The company also provides cavity fixings, machine screws, masonry fixings, nails and panel pins, nuts, bolts and washers, rivets, pins, self tap and self drill screws, set screws, socket screws, stainless steel nuts, bolts and washers and woodscrews. FWB Products Ltd. is located in Fenton, Stoke-on-Trent.

 

Engineers merchants

 

Engineers Merchants

 

As a procurement specialist, we supply and source all major brands, with major brand alternatives always available. More > Tech & Download Centre Product Specs & Information The product area contains product specific information and data tables and the corporate section conatins corporate information about fwb. More > Latest Promotions Hurry! Offer Ends 21st Dec '12 This promotion offers a head to toe range of seasonal PPE and Workwear at highly competitive prices. Click to find out more > Latest Promotions Big in Winter Essentials A comprehensive range of Winter Essentials to keep you safe and on the move this winter.

 

 

 

 

 

 

Financial Data

Financials in:

GBP(mil)

 

Revenue:

16.9

Net Income:

0.2

Assets:

8.6

Current Assets:

8.3

 

Fixed Assets:

0.3

 

Long Term Debt:

1.6

 

Total Liabilities:

6.3

 

Issued Capital:

0.6

 

Working Capital:

3.6

 

Net Worth:

2.3

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

5.7%

NA

8.1%

 

Key Corporate Relationships

Auditor:

Kay Johnson Gee

 

Auditor:

Kay Johnson Gee, DPC

 

Auditor History

Kay Johnson Gee

31-Dec-2011

Dpc

31-Dec-2010

Dpc

31-Dec-2009

Dpc

31-Dec-2008

Dpc

31-Dec-2007

 

 

 

GBP(mil)

Audit Fees:

0.0

Audit Fiscal Year:

12-31-2011

 

 

 

 

 

 

 

Corporate Structure News

 

F.W.B. Products Ltd.
Total Corporate Family Members: 6

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Fwb Holdings Ltd.

Parent

Stoke On Trent

United Kingdom

Business Services

27.2

150

F.W.B. Products Ltd.

Subsidiary

Stoke On Trent

United Kingdom

Miscellaneous Capital Goods

27.2

150

F. W. B. Withers Ltd.

Subsidiary

Stoke On Trent

United Kingdom

Nonclassifiable Industries

 

 

F. W. B. Peach Ltd.

Subsidiary

Stoke On Trent

United Kingdom

Nonclassifiable Industries

 

 

F. W. B. Cymru Ltd.

Subsidiary

Stoke-On-Trent

United Kingdom

Nonclassifiable Industries

 

 

Fwb Properties Ltd.

Subsidiary

Stoke On Trent

United Kingdom

Real Estate Operations

 

 

 

 



Executives Report

 

Board of Directors

 

Name

Title

Function

Ian Stuart Hodge

 

Director

Director/Board Member

Age: 56

 

Anthony John Key

 

Director

Director/Board Member

 

 

Age: 49

 

 

Executives

 

Name

Title

Function

Dennis Preston

 

Group Site Services Manager

Division Head Executive

Ruth Briggs

 

Health & Safety Manager

Environment/Safety Executive

Betty Key

 

Administrator

Administration Executive

Age: 81

 

Paul Meeham

 

Finance Director

Finance Executive

 

Alison Burrows

 

HR Manager

Human Resources Executive

 

Martin Cox

 

IT Manager

Information Executive

 

Julian Ford

 

Commercial Manager

Commercial Executive

 

 

 Directors and Shareholders Report

 

Annual Return Date: 02 Jan 2013
Total Issued Capital (GBP 000): 584

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Ian Stuart
Hodge

Current

29 Aug 1956

Whieldon Road, Stoke On Trent,
Stoke-On-Trent, Staffordshire ST4 4JE

16 Apr 2010

NA

Current:7
Previous:4
Disqualifications:0

 

Anthony John
Key

Current

19 Jul 1963

Hollywood Cottage, Uttoxeter Road,
Stone, Staffordshire ST15 8RA

31 Dec 1992

NA

Current:13
Previous:0
Disqualifications:0

 

Betty
Key

Current

14 Feb 1932

Whieldon Road, Stoke On Trent,
Stoke-On-Trent, Staffordshire ST4 4JE

02 Jan 1991

NA

Current:3
Previous:1
Disqualifications:0

 

Ian Geoffrey
Edwards

Previous

NA

9 The Squirrels, Westbury Park Clayton,
Newcastle, Staffordshire ST5 4HZ

02 Jan 1991

10 Jul 2008

Current:0
Previous:7
Disqualifications:0

 

Vernon Trevor
Charles

Previous

30 Apr 1962

Fieldsway House, Fieldsway,
Stone, Staffordshire ST15 0DP

23 Feb 2004

26 Jan 2010

Current:0
Previous:5
Disqualifications:0

 

Christopher David
Hatchell

Previous

05 May 1942

Lyndene Sandbach Road, Thurlwood,
Stoke-On-Trent, Staffordshire ST7 3RN

02 Jan 1991

30 Jun 1997

Current:0
Previous:5
Disqualifications:0

 

Christopher
Stevenson

Previous

NA

Hillsdown Blythe Bridge Road, Caverswall,
Stoke-On-Trent, Staffordshire ST11 9EA

02 Jan 1991

31 Dec 2008

Current:0
Previous:17
Disqualifications:0

 

Dennis
Cooper

Previous

02 May 1930

Easdale 21 Wulstan Drive,
Newcastle, Staffordshire ST5 0RE

02 Jan 1991

28 Apr 1995

Current:0
Previous:1
Disqualifications:0

 

Henry John
Key

Previous

15 Jun 1929

Larkhill Farm Larkhill Lane, Ashley,
Market Drayton, Shropshire TF9 4NW

02 Jan 1991

17 Mar 2003

Current:0
Previous:10
Disqualifications:0

 

Trevor Michael
Jackson

Previous

06 Nov 1943

46 Caverswall Road, Blythe Bridge,
Stoke-On-Trent, Staffordshire ST11 9BG

02 Jan 1991

30 Jun 1997

Current:0
Previous:2
Disqualifications:0

 

Clive
Taylor

Previous

21 Dec 1939

468 Werrington Road, Bucknall,
Stoke-On-Trent, Staffordshire ST2 9AD

02 Jan 1991

31 Dec 2004

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

 

Christopher
Stevenson

Previous

NA

Hillsdown Blythe Bridge Road, Caverswall,
Stoke-On-Trent, Staffordshire ST11 9EA

02 Jan 1991

31 Dec 2008

Current:0
Previous:17
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

FWB Holdings Ltd

03218876

584444 Ordinary GBP 1.00

Ordinary

584,444

1.00

584,444.00

100.00

 

 


Annual Profit & Loss

 

Financials in: USD (mil)

 

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

 

 

 

 

 

  Financial Glossary

 

 

 

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)

27.2

-

-

43.2

46.9

Turnover (Exports)

0.0

-

-

0.0

0.0

Total Turnover

27.2

24.8

26.4

43.2

46.9

Cost of Sales

18.8

17.0

17.8

31.3

33.7

Gross Profit

8.4

7.7

8.6

11.8

13.2

Depreciation

0.1

0.2

0.3

0.4

0.6

Other Expenses

7.8

7.4

8.2

11.5

12.2

Operating Profit

0.5

-

-

0.4

1.0

Other Income

0.0

0.0

0.0

0.0

0.2

Interest Paid

0.1

0.1

0.1

0.4

0.4

Exceptional Income

-0.1

0.0

-0.3

-3.2

-0.3

Discontinued Operations

0.0

0.0

0.0

-1.1

-0.3

Profit Before Taxes

0.3

0.2

0.0

-3.1

0.4

Tax Payable / Credit

0.0

0.0

0.0

-0.1

0.1

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

0.0

0.0

0.0

0.0

0.0

Profit After Taxes

0.3

0.2

0.0

-3.0

0.3

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.0

0.0

0.0

0.1

0.1

Non Audit Fees

-

0.0

0.0

-

-

Number of Employees

150

156

161

264

259

Wages

5.2

5.0

5.1

7.8

8.5

Social Security Costs

0.0

0.0

0.4

0.7

0.7

Other Pension Costs

0.1

0.1

0.2

0.2

0.1

Employees Remuneration

5.3

5.1

5.7

8.7

9.4

Directors Remuneration

0.3

0.2

0.1

0.4

0.5

Highest Paid Director

-

-

-

0.2

0.2

 



 

Annual Balance Sheet

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

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

0.0

0.0

0.0

0.0

0.0

Fixtures & Fittings

0.2

0.2

0.1

0.2

0.3

Plant & Vehicles

0.2

0.4

0.6

0.7

1.4

Total Tangible Fixed Assets

0.4

0.6

0.7

0.9

1.7

Intangible Assets

0.0

0.0

0.0

0.0

0.0

Investments

0.0

0.0

0.0

0.0

0.0

Total Fixed Assets

0.4

0.6

0.7

0.9

1.7

Stocks

4.6

4.5

4.6

5.3

9.6

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

4.6

4.5

4.6

5.3

9.6

Trade Debtors

4.8

4.4

4.3

5.5

9.6

Inter-Company Debtors

1.7

1.4

1.6

0.6

0.7

Director Loans

-

-

-

0.0

0.0

Other Debtors

1.8

0.3

0.1

0.4

0.4

Total Debtors

8.3

6.1

6.0

6.5

10.6

Cash and Equivalents

0.1

0.1

0.0

0.0

0.0

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

12.9

10.7

10.6

11.8

20.3

Total Assets

13.3

11.3

11.3

12.7

22.0

Trade Creditors

3.9

3.5

3.4

4.6

7.3

Bank Overdraft

0.8

1.0

3.7

3.1

5.6

Inter-Company Creditors

1.8

0.0

0.0

-

-

Director Loans (Current Liability)

0.0

0.0

0.0

-

-

Hire Purchase (Current Liability)

0.1

-

-

-

-

Finance Lease (Current Liability)

0.0

-

-

-

-

Total Finance Lease/Hire Purchase (Current Liability)

0.1

0.1

0.1

0.2

0.4

Total Short Term Loans

0.1

0.2

0.0

0.1

0.4

Accruals/Deferred Income (Current Liability)

0.2

0.3

0.4

1.3

0.1

Social Security/VAT

0.4

0.3

0.7

0.5

0.6

Corporation Tax

0.0

0.0

0.0

0.1

0.1

Dividends (Current Liability)

0.0

0.0

0.0

-

-

Other Current Liabilities

0.0

0.0

0.0

0.0

0.0

Total Current Liabilities

7.3

5.4

8.2

9.9

14.5

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)

0.1

-

-

-

-

Leasing (Long Term Liability)

0.0

-

-

-

-

Total Hire Purchase Loans (Long Term Liability)

0.1

0.1

0.0

0.1

0.3

Other Long Term Loans

2.5

2.6

0.0

0.0

0.2

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

2.6

2.7

0.0

0.1

0.5

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

0.9

0.9

0.9

0.8

1.2

Share Premium Accounts

0.0

0.0

0.0

0.0

0.1

Revaluation Reserve

0.0

0.0

0.0

0.0

0.0

Retained Earnings

2.6

2.2

2.1

1.9

5.8

Other Reserves

0.0

0.0

0.0

0.0

0.0

Minority Interests (Balance Sheet)

0.0

0.0

0.0

0.0

0.0

Total Shareholders Funds

3.5

3.2

3.1

2.7

7.0

Net Worth

3.5

3.2

3.1

2.7

7.0

 



 

Annual Cash Flows

Financials in: USD (mil)

 

  Financial Glossary

 

 

 

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

0.6

0.0

0.2

2.3

1.2

Net Cash Flow from ROI and Servicing of Finance

-0.1

-0.1

-0.1

-0.4

-0.3

Taxation

0.0

0.0

0.0

0.0

0.0

Capital Expenditures

0.0

0.0

0.1

0.0

-0.1

Acquisitions and Disposals

0.0

0.0

0.0

0.0

0.0

Paid Up Equity

0.0

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

-0.2

2.7

-0.3

-0.7

-0.4

Increase in Cash

0.3

2.6

-0.2

1.2

0.4

 

 

 



 

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

1.78

1.98

1.29

1.19

1.40

Liquidity Ratio

1.15

1.14

0.73

0.66

0.73

Stock Turnover

5.75

5.55

5.89

6.43

4.84

Credit Period (Days)

66.83

64.56

57.02

59.61

74.83

Working Capital by Sales

21.50%

21.09%

8.82%

5.67%

12.34%

Trade Credit by Debtors

0.82

0.79

0.79

0.83

0.76

Return on Capital

5.29%

3.66%

0.22%

-87.70%

5.77%

Return on Assets

2.41%

1.90%

0.06%

-19.34%

1.96%

Profit Margin

1.22%

0.86%

0.02%

-7.25%

0.93%

Return on Shareholders Funds

9.16%

6.71%

0.22%

-89.59%

6.14%

Borrowing Ratio

150.95%

123.74%

123.22%

125.45%

97.36%

Equity Gearing

26.26%

28.38%

27.21%

21.58%

31.96%

Debt Gearing

73.23%

82.99%

1.07%

2.15%

6.47%

Interest Coverage

2.89

1.83

0.05

-8.89

1.00

Sales by Tangible Assets

65.72

44.23

38.66

38.53

26.97

Average Remuneration per Employee

0.0

0.0

0.0

0.0

0.0

Profit per Employee

0.0

0.0

0.0

0.0

0.0

Sales per Employee

0.2

0.2

0.2

0.1

0.2

Capital Employed per Employee

0.0

0.0

0.0

0.0

0.0

Tangible Assets per Employee

0.0

0.0

0.0

0.0

0.0

Total Assets per Employee

0.1

0.1

0.1

0.0

0.1

Employee Remuneration by Sales

19.48%

20.61%

21.51%

20.12%

20.00%

Creditor Days (Cost of Sales Based)

78.78

74.33

67.19

67.99

79.27

Creditor Days (Sales Based)

54.53

51.12

45.28

49.34

56.96

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.26

UK Pound

1

Rs.81.93

Euro

1

Rs.70.21

 

 

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.