MIRA INFORM REPORT

 

 

Report Date :

01.11.2013

 

IDENTIFICATION DETAILS

 

Name :

TILDA LTD.      

 

 

Registered Office :

Coldharbour Lane Rainham, RM13 9YQ

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

25.09.1970

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Manufacture of grain mill products

 

 

No. of Employees :

196

 

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 :

Moderate

 

 

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

 

TILDA LTD.                  

 

Coldharbour Lane

Rainham, RM13 9YQ

United Kingdom

(Trading Address)

 

 

Tel:

01708717777

Fax:

01708717700

 

www.tilda.com

 

Employees:

196

Company Type:

Private Subsidiary

Corporate Family:

8 Companies

Ultimate Parent:

Braunstone Properties Ltd.

 

 

Quoted Status:

Non-quoted Company

Incorporation Date:

25-Sep-1970

Auditor:

KPMG LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

British Pound Sterling

Annual Sales:

170.3  1

Net Income:

(3.5)

Total Assets:

107.8

                                         

 

Business Description          

 

 

Tilda Ltd. is an international food brand that sells to more than 40 countries throughout the world. The company began nearly 30 years ago as a business that cleaned and packed rice and pulses. Tilda has one of the largest rice mills throughout Europe located outside of London. The company offers Basmati rice for Asian and Indian cuisines, specialty and egg-fried rices, Rizazz brand rice meals, and Indian and Oriental ready-to-use sauces. Tilda markets to countries, such as the United Kingdom, the United States, France, Germany, Australia, the Middle East and the Carribean. Tilda Ltd. maintains its head offices in Rainham, Essex. (Updated by OneSource Information Services)

 

 

Industry            

 

 

Industry

Food Manufacturing

ANZSIC 2006:

1161 - Grain Mill Product Manufacturing

ISIC Rev 4:

1061 - Manufacture of grain mill products

NACE Rev 2:

1061 - Manufacture of grain mill products

NAICS 2012:

31121 - Flour Milling and Malt Manufacturing

UK SIC 2007:

1061 - Manufacture of grain mill products

US SIC 1987:

204 - Grain Mill Products

 

 

Key Executives

 

Name

Title

Vijay Vaidyanathan

Marketing Manager

Rohit Samani

Company Secretary and Director

Alison Holmes

Facilities Manager

Jonathan Calland

Head of External Affairs

Robert Bailie

Director

 

 

News

 

Title

Date

Celeb birthdays for the week of Nov. 3-9
Associated Press (622 Words)

28-Oct-2013

Why we are all mad for Moore
Evening Standard (London, UK) (941 Words)

28-Oct-2013

NY Film Festival: Tilda Swinton Talks Only Lovers Left Alive
NewsBlaze (719 Words)

27-Oct-2013

Video: A Gentleman - Tom Hiddleston Praises Co-Star Tilda Swintons Acting Skills and Impeccable Dance Moves
Her.ie (96 Words)

27-Oct-2013

GREAT FOLK
Sunday Mail (Scotland) (1816 Words)

27-Oct-2013

Asian films reel in home viewers
The Straits Times (694 Words)

27-Oct-2013

 

 

Financial Summary

 

FYE: 31-Dec-2012

USD (mil)

 

 

Key Figures

 

Current Assets

71.45

Fixed Assets

36.32

Total Liabilities

71.05

Net Worth

28.33

 

Key Ratios

 

Current Ratio

1.01

Acid Test

0.54

Debt Gearing

22.81

 

Registered No.(UK):      00990202

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6311738
2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6190609

 

 

Corporate Overview

 

Location
Coldharbour Lane
Rainham, RM13 9YQ

Essex County
United Kingdom

 

Tel:

01708717777

Fax:

01708717700

 

www.tilda.com

Sales GBP(mil):

107.5

Assets GBP(mil):

66.7

Employees:

196

Fiscal Year End:

31-Dec-2012

 

Industry:

Food Processing

Registered Address:
Coldharbour Lane
Rainham, RM13 9YQ
United Kingdom

 

Incorporation Date:

25-Sep-1970

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Previous Name:

Tilda Rice Ltd.

Registered No.(UK):

00990202

 

Company Secretary and Director:

Rohit Samani

 

 

Business Description

 

Tilda Ltd. is an international food brand that sells to more than 40 countries throughout the world. The company began nearly 30 years ago as a business that cleaned and packed rice and pulses. Tilda has one of the largest rice mills throughout Europe located outside of London. The company offers Basmati rice for Asian and Indian cuisines, specialty and egg-fried rices, Rizazz brand rice meals, and Indian and Oriental ready-to-use sauces. Tilda markets to countries, such as the United Kingdom, the United States, France, Germany, Australia, the Middle East and the Carribean. Tilda Ltd. maintains its head offices in Rainham, Essex. (Updated by OneSource Information Services)

 

 

More Business Descriptions

 

Trading, marketing and processing of rice and other foodstuffs

 

Food Product Manufacturers

 

The story of Tilda is one of unbroken success. Tilda was the first company to bring Basmati to the Western World over 30 years ago and has become an international food brand selling in over 40 countries. The company started its business selling Basmati to the Asian community who immigrated to the UK in the late sixties and early seventies. To this day Tilda is by far the favourite Basmati brand within this discerning rice-eating community, who usually buy their rice in 10kg and 20kg bags. Download the pdf to read more…

 

 

Industry Codes

 

ANZSIC 2006 Codes:

1161

-

Grain Mill Product Manufacturing

 

ISIC Rev 4 Codes:

1061

-

Manufacture of grain mill products

 

NACE Rev 2 Codes:

1061

-

Manufacture of grain mill products

 

NAICS 2012 Codes:

31121

-

Flour Milling and Malt Manufacturing

 

US SIC 1987:

204

-

Grain Mill Products

 

UK SIC 2007:

1061

-

Manufacture of grain mill products

 

 

Financial Data

 

Financials in:

GBP(mil)

 

Revenue:

107.5

Net Income:

-2.2

Assets:

66.7

Current Assets:

44.2

 

Fixed Assets:

22.5

 

Long Term Debt:

4.0

 

Total Liabilities:

48.0

 

Issued Capital:

2.0

 

Working Capital:

0.2

 

Net Worth:

17.5

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

3.4%

NA

NA

 

 

 

Key Corporate Relationships

 

Auditor:

KPMG LLP

 

Auditor:

KPMG LLP

 

Auditor History

KPMG LLP

31-Dec-2012

Ableman Shaw & Co

31-Dec-2011

Ableman Shaw & Co

31-Dec-2010

Ableman Shaw &Co

31-Dec-2009

Ableman Shaw &Co

31-Dec-2008

 

 

 

GBP(mil)

Audit Fees:

0.1

Non Audit Fees:

0.1

Audit Fiscal Year:

12-31-2012

 

 

 

Corporate Family      

 

Corporate Structure News:

 

Total Corporate Family Members: 8

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Source

Braunstone Properties Ltd.

Parent

Rainham

United Kingdom

Grocery Wholesale

168.8

198

EXP

Tilda Ltd.

Subsidiary

Rainham

United Kingdom

Food Manufacturing

170.3

196

EXP

Tailor Properties Ltd.

Subsidiary

Rainham

United Kingdom

Residential Real Estate Leasing

 

 

EXP

Mardi Gras Properties Ltd.

Subsidiary

Rainham

United Kingdom

Residential Real Estate Leasing

 

 

EXP

Oakridge Ltd.

Subsidiary

Crewe

United Kingdom

Miscellaneous Wholesale

0.0

3

EXP

Tilda Rice Ltd.

Subsidiary

Rainham

United Kingdom

Miscellaneous Professional Services

0.0

 

EXP

Touchnote Ltd.

Subsidiary

Wembley

United Kingdom

Photographic Services

 

 

EXP

Dishoom Ltd.

Subsidiary

London

United Kingdom

Restaurants and Bars

 

 

EXP

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Robert Bailie

 

Director

Director/Board Member

Age: 41

Umesh Parmar

 

Director

Director/Board Member

 

 

Age: 48

Rohit Samani

 

Company Secretary and Director

Director/Board Member

 

 

Age: 59

Vipul Thakrar

 

Director

Director/Board Member

 

Shilen Thakrar

 

Director

Director/Board Member

 

Shamil Thakrar

 

Director

Director/Board Member

 

Lesley Woodward

 

Director

Director/Board Member

 

Age: 54

 

Executives

 

Name

Title

Function

Rohit Samani

 

Company Secretary and Director

Company Secretary

Age: 59

Vijay Vaidyanathan

 

Marketing Manager

Marketing Executive

 

Alison Holmes

 

Facilities Manager

Facilities Executive

 

Jonathan Calland

 

Head of External Affairs

Government/Public Affairs Executive

 

 

 

Directors and Shareholders Report

 

Main Office Address:
Coldharbour Lane
Rainham
United Kingdom RM13 9YQ

Tel: 01708717777
Fax: 01708717700
URL: http://www.tilda.com

Annual Return Date: 30 May 2013
Total Issued Capital (GBP 000): 2,001

 

Individual Directors


Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

 

Shilen
Thakrar

Current

20 Jan 1961

Coldharbour Lane,
Rainham, Essex RM13 9YQ

07 Feb 1995

NA

Current:4
Previous:0
Disqualifications:0

 

Umesh
Parmar

Current

21 Aug 1965

Coldharbour Lane, Rainham,
Rainham, Essex RM13 9YQ

12 Nov 2004

NA

Current:1
Previous:0
Disqualifications:0

 

Shamil
Thakrar

Current

25 Aug 1971

0 Coldharbour Lane,
Rainham, Essex RM13 9YQ

12 Nov 2004

NA

Current:6
Previous:0
Disqualifications:0

 

Lesley
Woodward

Current

20 Nov 1958

Coldharbour Lane, Rainham,
Rainham, Essex RM13 9YQ

12 Nov 2004

NA

Current:1
Previous:0
Disqualifications:0

 

Rohit
Samani

Current

01 Oct 1954

Coldharbour Lane,
Rainham, Essex RM13 9YQ

07 May 1991

NA

Current:5
Previous:3
Disqualifications:0

 

Robert
Bailie

Current

08 Jul 1972

Coldharbour Lane, Rainham,
Rainham, Essex RM13 9YQ

01 Aug 2012

NA

Current:1
Previous:0
Disqualifications:0

 

Vipul
Thakrar

Current

11 Aug 1956

Coldharbour Lane,
Rainham, Essex RM13 9YQ

07 May 1991

NA

Current:4
Previous:0
Disqualifications:0

 

Rashmi
Thakrar

Previous

22 Mar 1946

Coldharbour Lane,
Rainham, Essex RM13 9YQ

07 May 1991

31 Mar 1997

Current:0
Previous:3
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

 

Rohit
Samani

Previous

01 Oct 1954

Coldharbour Lane,
Rainham, Essex RM13 9YQ

07 May 1991

30 May 2013

Current:5
Previous:3
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

Braunstone Properties Limited

00450836

1520000 Ordinary GBP 1.00

Ordinary

1,520,000

1.00

1,520,000.00

71.80

Tilda Rice Limited

03444811

480000 A Ordinary GBP 1.00

A Ordinary

480,000

1.00

480,000.00

22.67

Tilda Rice Limited

03444811

61750 B Ordinary GBP 0.01

B Ordinary

61,750

0.01

617.50

2.92

Tilda Rice Limited

03444811

55350 C Ordinary GBP 0.01

C Ordinary

55,350

0.01

553.50

2.61

 

 

 

News

 

Celeb birthdays for the week of Nov. 3-9
Associated Press (622 Words)

28-Oct-2013

Why we are all mad for Moore
Evening Standard (London, UK) (941 Words)

28-Oct-2013

NY Film Festival: Tilda Swinton Talks Only Lovers Left Alive
NewsBlaze (719 Words)

27-Oct-2013

Video: A Gentleman - Tom Hiddleston Praises Co-Star Tilda Swintons Acting Skills and Impeccable Dance Moves
Her.ie (96 Words)

27-Oct-2013

GREAT FOLK
Sunday Mail (Scotland) (1816 Words)

27-Oct-2013

Asian films reel in home viewers
The Straits Times (694 Words)

27-Oct-2013

Tom Hiddleston Gushes About Tilda Swintons Dance Moves
Jezebel (98 Words)

26-Oct-2013

White Storm opens HK Asian Film Festival
Associated Press (123 Words)

26-Oct-2013

'White Storm' opens HK Asian Film Festival
Associated Press (240 Words)

26-Oct-2013

Review: LIVES AND LETTERS: Keeping the ship afloat: Penelope Fitzgerald's subjects were failure and fortitude. Her years bringing up two girls on a houseboat on the Thames provided rich material for her Booker prize-winning novel Offshore, writes Hermione Lee
Guardian (UK) (2423 Words)

26-Oct-2013

The art of hanging together
Daily Telegraph (UK) (2223 Words)

26-Oct-2013

 

 

Annual Profit & Loss

 

Financials in: USD (mil)

 

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

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.631174

0.623776

0.647573

0.641508

0.545576

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

135.1

-

-

-

-

Turnover (Exports)

35.2

-

-

-

-

Total Turnover

170.3

166.7

158.3

152.5

193.1

Cost of Sales

138.1

141.0

134.7

135.3

162.4

Gross Profit

32.2

25.7

23.6

17.2

30.6

Depreciation

2.7

2.9

2.9

3.0

4.1

Other Expenses

23.6

23.0

21.1

18.9

25.8

Other Income

0.2

0.1

0.1

0.1

1.6

Interest Paid

1.3

1.0

1.2

0.9

3.0

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

7.5

1.9

1.5

-2.8

3.4

Tax Payable / Credit

1.3

0.0

0.1

-0.9

0.6

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

0.0

Dividends

9.6

0.0

0.0

0.0

0.0

Profit After Taxes

-3.5

1.9

1.4

-1.9

2.8

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

0.0

Audit Fees

0.1

0.1

0.0

0.0

0.1

Non Audit Fees

0.1

0.1

0.1

0.1

0.1

Number of Employees

196

177

190

180

188

Wages

15.6

15.2

13.5

12.7

15.7

Social Security Costs

1.9

1.9

1.6

1.5

1.9

Pensions

0.3

0.5

0.3

-

-

Other Pension Costs

0.8

0.9

0.9

0.9

1.0

Employees Remuneration

18.3

18.1

16.0

15.0

18.6

Directors Emoluments

2.6

3.5

-

-

-

Other Costs

0.0

0.0

2.8

-

-

Directors Remuneration

2.9

3.9

3.1

2.4

3.4

Highest Paid Director

0.7

1.2

0.7

0.5

0.8

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.619061

0.643459

0.638712

0.619253

0.695531

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

17.9

17.6

18.1

19.1

17.4

Fixtures & Fittings

1.6

1.9

2.0

2.6

2.7

Plant & Vehicles

16.8

11.7

12.5

13.5

13.8

Total Tangible Fixed Assets

36.3

31.2

32.7

35.3

33.9

Intangible Assets

0.0

0.0

0.0

0.3

0.7

Investments

0.1

0.0

0.0

0.0

0.0

Total Fixed Assets

36.3

31.2

32.7

35.5

34.6

Stocks

33.3

23.1

24.6

27.6

23.1

Work in Progress

0.0

0.0

0.0

0.0

0.0

Total Stocks Work In Progress

33.3

23.1

24.6

27.6

23.1

Trade Debtors

24.2

27.0

24.3

25.7

25.2

Inter-Company Debtors

12.3

12.4

12.7

11.2

11.7

Other Debtors

1.6

1.2

1.4

1.2

1.2

Total Debtors

38.2

40.6

38.4

38.0

38.2

Cash and Equivalents

0.0

0.0

0.0

1.6

0.1

Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

71.4

63.7

63.0

67.3

61.4

Total Assets

107.8

95.0

95.7

102.8

96.0

Trade Creditors

13.2

26.7

29.7

27.3

31.8

Bank Overdraft

51.7

28.2

28.6

32.7

25.0

Inter-Company Creditors

1.4

0.0

0.0

3.2

0.2

Hire Purchase (Current Liability)

0.0

0.5

0.7

0.2

0.2

Finance Lease (Current Liability)

0.0

0.0

0.0

0.0

0.0

Total Finance Lease/Hire Purchase (Current Liability)

0.0

0.5

0.7

0.2

0.2

Total Short Term Loans

-

2.6

-

-

-

Social Security/VAT

0.6

0.8

0.8

0.4

0.4

Corporation Tax

0.5

0.0

-

0.0

0.2

Other Current Liabilities

3.6

2.6

2.2

1.5

2.6

Total Current Liabilities

71.0

61.4

62.0

65.2

60.2

Group Loans (Long Term Liability)

0.0

0.0

-

0.0

0.0

Director Loans (Long Term Liability)

0.0

0.0

-

0.0

0.0

Hire Purchase (Long Term Liability)

0.0

0.0

0.5

0.1

0.2

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

0.5

0.1

0.2

Other Long Term Loans

6.5

1.7

2.5

7.6

8.0

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

6.5

1.7

3.1

7.7

8.2

Deferred Taxation

1.9

1.9

2.4

2.3

2.7

Other Provisions

0.0

0.0

0.0

0.0

0.0

Total Provisions

1.9

1.9

2.4

2.3

2.7

Issued Capital

3.2

15.5

15.7

16.1

12.9

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

25.1

14.4

12.6

11.5

12.0

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

28.3

29.9

28.2

27.6

24.9

Net Worth

28.3

29.9

28.2

27.4

24.2

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.631174

0.623776

0.647573

0.641508

0.545576

Consolidated

No

No

No

No

No

 

 

 

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.619061

0.643459

0.638712

0.619253

0.695531

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

1.01

1.04

1.02

1.03

1.02

Liquidity Ratio

0.54

0.66

0.62

0.61

0.64

Stock Turnover

522.00

700.00

652.00

572.00

656.00

Credit Period (Days)

5,091.00

6,104.00

5,530.00

5,925.00

6,081.00

Working Capital by Sales

23.00%

142.00%

63.00%

130.00%

83.00%

Trade Credit by Debtors

55.00

99.00

122.00

107.00

126.00

Return on Capital

2,079.00%

554.00%

466.00%

-758.00%

738.00%

Return on Assets

708.00%

196.00%

164.00%

-277.00%

276.00%

Profit Margin

440.00%

115.00%

98.00%

-180.00%

175.00%

Return on Shareholders Funds

2,694.00%

620.00%

555.00%

-1,031.00%

1,062.00%

Borrowing Ratio

21,036.00%

11,052.00%

11,476.00%

15,970.00%

13,828.00%

Equity Gearing

2,629.00%

3,151.00%

2,952.00%

2,689.00%

2,595.00%

Debt Gearing

22.81%

5.69%

10.82%

27.97%

33.96%

Interest Coverage

566.00

189.00

133.00

-291.00

112.00

Sales by Tangible Assets

479.00

518.00

491.00

448.00

447.00

Average Remuneration per Employee

0.1

0.1

0.1

0.1

0.1

Profit per Employee

0.0

0.0

0.0

0.0

0.0

Sales per Employee

0.9

0.9

0.8

0.9

0.8

Capital Employed per Employee

0.2

0.2

0.2

0.2

0.2

Tangible Assets per Employee

0.2

0.2

0.2

0.2

0.2

Total Assets per Employee

0.5

0.5

0.5

0.6

0.5

Employee Remuneration by Sales

1,075.00%

1,084.00%

1,010.00%

985.00%

963.00%

Creditor Days (Cost of Sales Based)

3,432.00

7,139.00

7,927.00

7,117.00

9,098.00

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.41

UK Pound

1

Rs.98.29

Euro

1

Rs.84.12

 

 

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%)

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.