|
Report Date : |
01.11.2013 |
IDENTIFICATION DETAILS
|
Name : |
CROWN CREST ( |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2013 |
|
|
|
|
Date of Incorporation : |
15.03.2002 |
|
|
|
|
Com. Reg. No.: |
04395797 |
|
|
|
|
Legal Form : |
Public Subsidiary |
|
|
|
|
Line of Business : |
Wholesaling of fast moving consumer goods |
|
|
|
|
No. of Employees : |
72 |
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, 2013
|
Country Name |
Previous Rating (31.12.2012) |
Current Rating (31.03.2013) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
The
|
Source : CIA |
|
Crown Crest ( |
|
|
|
||||||||||||||||||||
|
Employees: |
72 |
|
Company Type: |
Public Subsidiary |
|
Corporate
Family: |
|
|
Ultimate Parent: |
|
|
|
|
|
Quoted Status: |
Non-quoted Company |
|
Incorporation
Date: |
15-Mar-2002 |
|
Auditor: |
Bdo LLP |
|
Fiscal Year End: |
31-Mar-2013 |
|
Reporting
Currency: |
British Pound Sterling |
|
Annual Sales: |
369.4 1 |
|
Net Income: |
20.7 |
|
Total Assets: |
284.2 |
|
Wholesaling of fast moving consumer goods. |
|
Industry |
|
|
ANZSIC 2006: |
|
|
ISIC Rev 4: |
|
|
NACE Rev 2: |
|
|
NAICS 2012: |
423990 - Other Miscellaneous Durable Goods Merchant
Wholesalers |
|
|
|
|
US SIC 1987: |
|
|
|
|
|
|
|
News |
|
|
|
|
Financial Summary |
|
|
||||||||||||||||||||||
Registered No.(
04395797
1 - Profit & Loss Item Exchange Rate: USD 1 = GBP
0.6329098
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6591356
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Corporate Family |
Corporate Structure News: |
|
|
|
|
Crown Crest ( |
|
|
|
|
|
|
|
|
Company Name |
Company Type |
Location |
Country |
Industry |
Sales |
Employees |
|
Parent |
|
|
Holding Companies |
679.7 |
6,075 |
|
|
Subsidiary |
|
|
Miscellaneous Wholesale |
369.4 |
72 |
|
|
Subsidiary |
|
|
Miscellaneous Professional Services |
|
|
|
|
Subsidiary |
|
|
Residential Real Estate Leasing |
1.1 |
|
|
|
Subsidiary |
|
|
Miscellaneous Professional Services |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Directors and Shareholders Report
|
Main Office Address: |
Tel: 01162532866 |
Annual Return Date: 15 Mar 2013 |
|
Individual Directors |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
20 Sep 1985 |
|
22 Apr 2013 |
NA |
Current:5 |
|
|
|
Current |
21 May 1961 |
The Manor House, |
15 Mar 2012 |
NA |
Current:11 |
|
|
|
Current |
13 Oct 1955 |
|
15 Mar 2002 |
NA |
Current:20 |
|
|
|
Current |
14 Jan 1949 |
|
01 Aug 2005 |
NA |
Current:7 |
|
|
|
Previous |
18 Sep 1948 |
|
15 Mar 2002 |
22 Apr 2013 |
Current:15 |
|
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Directors |
||||
|
|
||||
|
Company Name |
Status |
Registered Address |
Appointment Date |
Resignation Date |
|
Waterlow Nominees Limited |
Previous |
|
15 Mar 2002 |
15 Mar 2002 |
|
|
||||
|
|
||||
|
|
||||
|
Individual Secretaries |
|||||||
|
|
|||||||
|
Name |
Status |
DOB |
Filed Address |
Appointment Date |
Resignation Date |
Summary of Directorships |
|
|
Current |
18 Sep 1948 |
|
15 Mar 2002 |
NA |
Current:15 |
|
|
|
Dunstana Adeshola |
Previous |
14 Nov 1954 |
|
15 Mar 2002 |
15 Mar 2002 |
Current:8 |
|
|
|
|
||||||
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
Corporate Secretaries |
||||
|
|
||||
|
Company Name |
Status |
Registered Address |
Appointment Date |
Resignation Date |
|
Waterlow Secretaries Limited |
Previous |
|
15 Mar 2002 |
15 Mar 2002 |
|
|
||||
|
|
||||
|
|
||||
|
Shareholders |
|
|
|
OneSource currently does not provide shareholding information for this
company. |
|
|
|
||||||
|
|
Firms' [pounds sterling]22k fine over sale of danger
cushions |
22-May-2013 |
|
|||
|
|
Chain store fined |
11-Mar-2013 |
|
|||
|
|
Chain store fined |
11-Mar-2013 |
|
|||
|
|
Store chain fined over vacuums |
09-Mar-2013 |
|
|||
|
Financials in:
USD (mil) |
|
|
Except for share
items (millions) and per share items (actual units) |
|
|
|
31-Mar-2013 |
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.63291 |
0.626752 |
0.643394 |
0.627794 |
0.592803 |
|
Consolidated |
No |
No |
No |
No |
No |
|
|
|
|
|
|
|
|
Turnover ( |
367.5 |
434.1 |
404.1 |
282.9 |
257.2 |
|
Turnover (Exports) |
1.9 |
2.6 |
2.0 |
0.0 |
2.4 |
|
Total Turnover |
369.4 |
436.7 |
406.1 |
282.9 |
259.6 |
|
Total Expenses |
344.4 |
407.2 |
374.4 |
252.7 |
230.7 |
|
Depreciation |
0.5 |
0.4 |
0.3 |
0.2 |
0.3 |
|
Operating Profit |
25.0 |
29.5 |
- |
30.2 |
28.9 |
|
Other Income |
0.6 |
0.5 |
0.3 |
0.2 |
0.4 |
|
Interest Paid |
3.2 |
3.0 |
2.6 |
1.9 |
1.3 |
|
Exceptional Income |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Discontinued Operations |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Profit Before Taxes |
22.4 |
27.0 |
29.4 |
28.5 |
28.0 |
|
Tax Payable / Credit |
1.7 |
3.7 |
5.9 |
7.4 |
7.8 |
|
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 |
20.7 |
23.4 |
23.5 |
21.1 |
20.3 |
|
Minority Interests (Profit & Loss) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Audit Fees |
0.1 |
0.1 |
0.1 |
0.0 |
0.0 |
|
Non Audit Fees |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Number of Employees |
72 |
80 |
73 |
67 |
75 |
|
Wages |
3.3 |
4.0 |
3.5 |
3.9 |
4.6 |
|
Social Security Costs |
0.4 |
0.5 |
0.4 |
0.4 |
0.6 |
|
Pensions |
0.0 |
0.0 |
0.2 |
0.2 |
0.2 |
|
Other Pension Costs |
0.0 |
0.0 |
0.2 |
0.2 |
0.2 |
|
Employees Remuneration |
3.6 |
4.5 |
4.1 |
4.6 |
5.4 |
|
Directors Emoluments |
1.0 |
0.9 |
0.9 |
1.3 |
1.2 |
|
Other Costs |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Directors Remuneration |
1.0 |
0.9 |
1.1 |
1.6 |
1.4 |
|
Highest Paid Director |
0.5 |
0.6 |
0.5 |
0.9 |
0.8 |
|
|
|
Annual Balance Sheet |
|
Financials in:
USD (mil) |
|
|
31-Mar-2013 |
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.659136 |
0.628108 |
0.62385 |
0.659239 |
0.697666 |
|
Consolidated |
No |
No |
No |
No |
No |
|
|
|
|
|
|
|
|
Land & Buildings |
0.0 |
- |
- |
- |
0.0 |
|
Fixtures & Fittings |
1.8 |
- |
- |
- |
0.2 |
|
Plant & Vehicles |
0.2 |
- |
- |
- |
0.2 |
|
Total Tangible Fixed Assets |
1.9 |
2.3 |
0.8 |
0.3 |
0.4 |
|
Intangible Assets |
0.1 |
0.2 |
0.3 |
0.0 |
0.0 |
|
Investments |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Fixed Assets |
2.0 |
2.5 |
1.1 |
0.3 |
0.4 |
|
Stocks |
83.0 |
106.8 |
85.3 |
66.6 |
29.5 |
|
Work in Progress |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Stocks Work In Progress |
83.0 |
106.8 |
85.3 |
66.6 |
29.5 |
|
Trade Debtors |
5.1 |
10.0 |
10.6 |
10.5 |
13.0 |
|
Inter-Company Debtors |
186.6 |
191.2 |
137.8 |
97.3 |
79.0 |
|
Other Debtors |
7.6 |
1.4 |
2.6 |
3.0 |
2.9 |
|
Total Debtors |
199.2 |
202.7 |
151.0 |
110.8 |
94.9 |
|
Cash and Equivalents |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Other Current Assets |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Current Assets |
282.2 |
309.5 |
236.3 |
177.4 |
124.4 |
|
Total Assets |
284.2 |
312.0 |
237.4 |
177.8 |
124.8 |
|
Trade Creditors |
45.6 |
63.8 |
29.0 |
27.2 |
18.5 |
|
Bank Overdraft |
40.0 |
43.2 |
30.1 |
17.6 |
22.6 |
|
Inter-Company Creditors |
0.0 |
0.0 |
1.6 |
0.8 |
0.6 |
|
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) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Finance Lease/Hire Purchase (Current Liability) |
0.0 |
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) |
0.9 |
2.7 |
1.7 |
1.8 |
0.9 |
|
Social Security/VAT |
0.1 |
2.4 |
4.1 |
2.6 |
1.3 |
|
Corporation Tax |
2.9 |
4.4 |
1.9 |
3.8 |
4.6 |
|
Dividends (Current Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Other Current Liabilities |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Current Liabilities |
89.5 |
116.5 |
68.3 |
53.8 |
48.4 |
|
Group Loans (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Director Loans (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Hire Purchase (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Leasing (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Hire Purchase Loans (Long Term Liability) |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Other Long Term Loans |
41.2 |
55.4 |
51.5 |
35.6 |
11.8 |
|
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 |
41.2 |
55.4 |
51.5 |
35.6 |
11.8 |
|
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 |
13.7 |
14.3 |
14.4 |
13.6 |
12.9 |
|
Share Premium Accounts |
0.4 |
0.4 |
0.4 |
0.4 |
0.4 |
|
Revaluation Reserve |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Retained Earnings |
139.4 |
125.4 |
102.8 |
74.4 |
51.3 |
|
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 |
153.5 |
140.2 |
117.6 |
88.4 |
64.6 |
|
Net Worth |
153.4 |
139.9 |
117.3 |
88.4 |
64.6 |
|
|
|
Annual Cash Flows |
|
Financials in: USD (mil) |
|
|
31-Mar-2013 |
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate
(Period Average) |
0.63291 |
0.626752 |
0.643394 |
0.627794 |
0.592803 |
|
Consolidated |
No |
No |
No |
No |
No |
|
|
|
|
|
|
|
|
|
|
Annual Ratios |
|
Financials in: USD (mil) |
|
|
31-Mar-2013 |
31-Mar-2012 |
31-Mar-2011 |
31-Mar-2010 |
31-Mar-2009 |
|
Period Length |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
52 Weeks |
|
Filed Currency |
GBP |
GBP |
GBP |
GBP |
GBP |
|
Exchange Rate |
0.659136 |
0.628108 |
0.62385 |
0.659239 |
0.697666 |
|
Consolidated |
No |
No |
No |
No |
No |
|
|
|
|
|
|
|
|
Current Ratio |
3.15 |
2.66 |
3.46 |
3.30 |
2.57 |
|
Liquidity Ratio |
2.23 |
1.74 |
2.21 |
2.06 |
1.96 |
|
Stock Turnover |
428.00 |
408.00 |
491.00 |
405.00 |
748.00 |
|
Credit Period (Days) |
520.00 |
840.00 |
924.00 |
1,421.00 |
2,157.00 |
|
Working Capital by Sales |
5,431.00% |
4,430.00% |
4,012.00% |
4,589.00% |
3,443.00% |
|
Trade Credit by Debtors |
902.00 |
636.00 |
273.00 |
259.00 |
142.00 |
|
Return on Capital |
1,106.00% |
1,380.00% |
1,793.00% |
2,190.00% |
3,119.00% |
|
Return on Assets |
758.00% |
865.00% |
1,277.00% |
1,527.00% |
1,909.00% |
|
Profit Margin |
607.00% |
619.00% |
724.00% |
1,008.00% |
1,080.00% |
|
Return on Shareholders Funds |
1,403.00% |
1,925.00% |
2,578.00% |
3,070.00% |
3,691.00% |
|
Borrowing Ratio |
5,300.00% |
7,048.00% |
7,087.00% |
6,109.00% |
5,427.00% |
|
Equity Gearing |
5,400.00% |
4,492.00% |
4,954.00% |
4,974.00% |
5,172.00% |
|
Debt Gearing |
26.89% |
39.58% |
43.93% |
40.23% |
18.32% |
|
Interest Coverage |
708.00 |
895.00 |
1,125.00 |
1,468.00 |
2,208.00 |
|
Sales by Tangible Assets |
18,352.00 |
18,821.00 |
50,891.00 |
79,414.00 |
51,138.00 |
|
Average Remuneration per Employee |
0.0 |
0.1 |
0.1 |
0.1 |
0.1 |
|
Profit per Employee |
0.3 |
0.3 |
0.4 |
0.4 |
0.3 |
|
Sales per Employee |
4.9 |
5.4 |
5.7 |
4.0 |
2.9 |
|
Capital Employed per Employee |
2.7 |
2.4 |
2.3 |
1.9 |
1.0 |
|
Tangible Assets per Employee |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
Total Assets per Employee |
3.9 |
3.9 |
3.3 |
2.7 |
1.7 |
|
Employee Remuneration by Sales |
98.00% |
103.00% |
102.00% |
162.00% |
206.00% |
|
Creditor Days (Cost of Sales Based) |
4,690.00 |
5,340.00 |
2,524.00 |
3,680.00 |
3,058.00 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.49 |
|
|
1 |
Rs.98.71 |
|
Euro |
1 |
Rs.84.49 |
INFORMATION DETAILS
|
Report Prepared
by : |
PDT |
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.