|
Report Date : |
06.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
MURPHY & SON LIMITED |
|
|
|
|
Registered Office : |
Alpine Street Old Basford Nottingham NG6 0HQ |
|
|
|
|
Country : |
United Kingdom |
|
|
|
|
Financials (as on) : |
31.03.2013 |
|
|
|
|
Date of Incorporation : |
14.12.1909 |
|
|
|
|
Com. Reg. No.: |
00106442 |
|
|
|
|
Legal Form : |
Private limited with Share Capital |
|
|
|
|
Line of Business : |
Manufacture of chemical products |
|
|
|
|
No. of Employees |
52 |
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 – december 01, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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 third largest economy in Europe after Germany and France. Over the past two decades, the government has greatly reduced public ownership. 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, are key drivers of British GDP growth. Manufacturing, meanwhile, has declined in importance but still accounts for about 10% of economic output. 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. Falling 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 included 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 about 11% of GDP in 2010 to nearly 1% by 2015. In November 2011, Chancellor of the Exchequer George OSBORNE announced additional austerity measures through 2017 largely due to 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 £375 billion (approximately $605 billion) as of December 2013. 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, however, in 2013 GDP grew 1.4%, accelerating unexpectedly in the second half of the year because of greater consumer spending and a recovering housing market. The budget deficit is falling but remains high at nearly 7% and public debt has continued to increase
|
Source
: CIA |
Summary – Company
Information
|
Company Name |
MURPHY & SON LIMITED |
Company Number |
00106442 |
|
Registered Address |
ALPINE STREET |
Trading Address |
Alpine Street |
|
|
|
|
|
|
Website Address |
|
|
|
|
Telephone Number |
01159785494 |
|
|
|
TPS |
No |
|
|
|
Incorporation Date |
14/12/1909 |
Company Status |
Active - Accounts Filed |
|
Previous Name |
|
Type |
Private limited with Share Capital |
|
Date of Change |
- |
Filing Date of Accounts |
09/08/2013 |
|
|
|
Share Capital |
£40,000 |
|
SIC03 |
2466 |
Currency |
GBP |
|
SIC03 Description |
Manufacture of other chemical products |
||
|
SIC07 |
20590 |
||
|
SIC07 Description |
MANUFACTURE OF OTHER CHEMICAL PRODUCTS
N.E.C. |
||
|
Principal Activity |
Consulting and manufacturing chemists to the
Brewery industry. |
||
Directors
|
Total Current Directors |
6 |
|
Total Current Secretaries |
1 |
|
Total Previous Directors / Company
Secretaries |
3 |
Current Directors
|
Name |
Date of Birth |
15/02/1938 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
5 |
Function |
Director |
|
Appointment Date |
13/07/1991 |
|
|
|
Address |
7 Addison Avenue, London, W11 4QS |
||
|
|
|
|
|
|
Name |
Date of Birth |
25/04/1951 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
8 |
Function |
Director |
|
Appointment Date |
13/07/1991 |
|
|
|
Address |
Honeywood House, 19 Mill Lane, St. Ippolyts,
Hitchin, Hertfordshire, SG4 7NN |
||
|
|
|
|
|
|
Name |
Date of Birth |
07/01/1938 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
16 |
Function |
Director |
|
Appointment Date |
13/07/1991 |
|
|
|
Address |
Yew Tree Cottage Unthank Lane, Holmesfield, Sheffield,
South Yorkshire, S18 7WF |
||
|
|
|
|
|
|
Name |
Date of Birth |
07/10/1959 |
|
|
Officers Title |
Dr |
Nationality |
British |
|
Present Appointments |
1 |
Function |
Director |
|
Appointment Date |
10/07/2002 |
|
|
|
Address |
6 Applegate Close, Oakwood, Derby, DE21 2SL |
||
|
|
|
|
|
|
Name |
Date of Birth |
09/12/1943 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
10 |
Function |
Director |
|
Appointment Date |
01/10/2001 |
|
|
|
Address |
Torton Grove, Torton Lane Hartlebury,
Kidderminster, Worcestershire, DY11 7SG |
||
|
|
|
|
|
|
Name |
Date of Birth |
17/02/1959 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
1 |
Function |
Director |
|
Appointment Date |
15/07/2010 |
|
|
|
Address |
Alpine Street, Old Basford, Nottingham, NG6
0HQ |
||
|
|
|
|
|
|
Name |
Date of Birth |
25/04/1951 |
|
|
Officers Title |
Mr |
Nationality |
British |
|
Present Appointments |
8 |
Function |
Company Secretary |
|
Appointment Date |
13/07/1991 |
|
|
|
Address |
Honeywood House, 19 Mill Lane, St. Ippolyts,
Hitchin, Hertfordshire, SG4 7NN |
||
CCJ
|
Total Number of Exact CCJs - |
Total Value of Exact CCJs - |
||
|
Total Number of Possible CCJs - |
Total Value of Possible CCJs - |
||
|
Total Number of Satisfied CCJs - |
Total Value of Satisfied CCJs - |
||
|
Total Number of Writs - |
- |
|
|
Exact CCJ Details
There are no exact CCJ details
Possible CCJ
Details
|
Date |
Court |
Amount |
Status |
Case Number |
Date Paid |
Registered CCJ / CJ Details |
|
10/11/2009 |
LIVERPOOL |
£8,888 |
Judgement |
9LV11689 |
- |
, MAIDEN STREET, NEWCASTLE WEST, CO
LIMERICK, , ROI |
Writ Details
There are no writ details
Mortgage Summary
|
Outstanding |
1 |
|
Satisfied |
1 |
Top 20
Shareholders
|
Name |
Currency |
Share Count |
Share Type |
Nominal Value |
% of Total Share Count |
|
MR J.A. CARMICHAEL & S.L. HALE & MR
J.E.S. DUNN |
GBP |
20,000 |
ORDINARY |
1 |
50 |
|
MR J.A. CARMICHAEL & MR J.E.S. DUNN
& S.L. HALE |
GBP |
19,000 |
PREFERENCE |
1 |
47.5 |
|
MR G. THACKRAY |
GBP |
400 |
PREFERENCE |
1 |
1 |
|
MR ROBERT KERSHAW |
GBP |
200 |
PREFERENCE |
1 |
0.5 |
|
CAROLINE STEEPLES |
GBP |
125 |
PREFERENCE |
1 |
0.31 |
|
MRS C.S. MATTHEWS |
GBP |
125 |
PREFERENCE |
1 |
0.31 |
|
MR J.A. CARMICHAEL |
GBP |
75 |
PREFERENCE |
1 |
0.19 |
|
MRS S.M. RADBOURNE |
GBP |
75 |
PREFERENCE |
1 |
0.19 |
Summary – Payment History
Key Financials
|
Year to Date |
Turnover |
Pre Tax Profit |
Shareholder Funds |
Employees |
|
31/03/2013 |
£6,752,895 |
£319,580 |
£6,425,579 |
52 |
|
31/03/2012 |
£6,732,804 |
£544,467 |
£6,265,035 |
52 |
|
31/03/2011 |
- |
- |
£6,227,161 |
- |
|
Days Beyond Terms |
Trend Indicator |
|
||||
|
Steady Improving Worsening |
|
Trade Debtors / Bad Debt Summary
|
Total Number of Documented Trade Debtors /
Bad Debt - |
1 |
|
|
Total Value of Documented Trade Debtors /
Bad Debt - |
£525 |
|
Group Structure
Statistics
|
Group |
2 companies |
|
Linkages |
|
|
Countries |
Summary
|
Holding Company |
MURPHY & SON LIMITED |
|
Ownership Status |
Ultimately Owned |
|
Ultimate Holding Company |
MURPHY & SON LIMITED |
Group structure
|
Company Name |
|
Registered Number |
Latest Key Financials |
Consol. Accounts |
Rating |
Limit |
Turnover |
|
|
00106442 |
31.03.2013 |
N |
92 |
£100,000 |
£6,752,895 |
|
|
|
01529641 |
31.03.2013 |
N |
N/R |
- |
|
Financials
Profit & Loss
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
|
Weeks |
52 |
|
52 |
|
52 |
|
52 |
|
52 |
|
|
Currency |
GBP |
|
GBP |
|
GBP |
|
GBP |
|
GBP |
|
|
Consolidated A/cs |
N |
|
N |
|
N |
|
N |
|
N |
|
|
Turnover |
£6,752,895 |
|
£6,732,804 |
|
- |
|
- |
|
- |
|
Export |
- |
|
- |
|
- |
|
- |
|
- |
|
|
Cost of Sales |
- |
|
- |
|
- |
|
- |
|
- |
|
|
Gross Profit |
- |
|
- |
|
- |
|
- |
|
- |
|
|
Wages & Salaries |
£1,063,310 |
|
£1,085,112 |
|
- |
|
- |
|
- |
|
|
Directors Emoluments |
£344,943 |
|
£310,054 |
|
- |
|
- |
|
- |
|
|
Operating Profit |
£297,332 |
|
£513,854 |
|
- |
|
- |
|
- |
|
|
Depreciation |
£224,056 |
|
£180,293 |
|
£154,662 |
|
£149,206 |
|
£164,338 |
|
|
Audit Fees |
£11,500 |
|
£10,000 |
|
- |
|
- |
|
- |
|
|
Interest Payments |
- |
|
- |
|
- |
|
- |
|
- |
|
|
Pre Tax Profit |
£319,580 |
|
£544,467 |
|
- |
|
- |
|
- |
|
|
Taxation |
-£77,682 |
|
-£146,722 |
|
- |
|
- |
|
- |
|
|
Profit After Tax |
£241,898 |
|
£397,745 |
|
- |
|
- |
|
- |
|
|
Dividends Payable |
£255,000 |
|
£230,000 |
|
- |
|
- |
|
- |
|
|
Retained Profit |
-£13,102 |
|
£37,874 |
|
- |
|
- |
|
- |
Balance Sheet
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
Tangible Assets |
£3,791,082 |
|
£3,571,399 |
|
£3,472,930 |
|
£4,302,545 |
|
£4,646,121 |
|
|
Intangible Assets |
£532,527 |
|
£962,639 |
|
£308,461 |
|
£328,818 |
|
£349,174 |
|
|
Total Fixed Assets |
£4,323,609 |
|
£4,534,038 |
|
£3,781,391 |
|
£4,631,363 |
|
£4,995,295 |
|
|
Stock |
£1,052,486 |
|
£1,077,443 |
|
£766,794 |
|
£930,469 |
|
£671,578 |
|
|
Trade Debtors |
£1,118,441 |
|
£955,245 |
|
£807,244 |
|
£896,186 |
|
£734,968 |
|
|
Cash |
£1,061,758 |
|
£827,855 |
|
£1,965,212 |
|
£766,688 |
|
£98,104 |
|
|
Other Debtors |
£48,303 |
|
£27,545 |
|
0 |
|
0 |
|
0 |
|
|
Miscellaneous Current Assets |
£45,805 |
|
£45,805 |
|
£45,805 |
|
£45,805 |
|
£43,607 |
|
|
Total Current Assets |
£3,326,793 |
|
£2,933,893 |
|
£3,585,055 |
|
£2,639,148 |
|
£1,548,257 |
|
|
Trade Creditors |
£483,327 |
|
£480,461 |
|
£1,109,576 |
|
£968,109 |
|
£704,155 |
|
|
Bank Loans & Overdrafts |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
Other Short Term Finance |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
Miscellaneous Current Liabilities |
£694,586 |
|
£678,886 |
|
0 |
|
0 |
|
0 |
|
|
Total Current Liabilities |
£1,177,913 |
|
£1,159,347 |
|
£1,109,576 |
|
£968,109 |
|
£704,155 |
|
|
Bank Loans & Overdrafts and LTL |
£46,910 |
|
£43,549 |
|
£29,709 |
|
£20,600 |
|
£13,749 |
|
|
Other Long Term Finance |
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
|
Total Long Term Liabilities |
£46,910 |
|
£43,549 |
|
£29,709 |
|
£20,600 |
|
£13,749 |
Capital & Reserves
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
Called Up Share Capital |
£40,000 |
|
£40,000 |
|
£40,000 |
|
£40,000 |
|
£40,000 |
|
|
P & L Account Reserve |
£5,616,170 |
|
£5,625,627 |
|
£5,587,753 |
|
£4,876,963 |
|
£4,286,672 |
|
|
Revaluation Reserve |
£268,096 |
|
£98,095 |
|
£98,095 |
|
£863,526 |
|
£997,663 |
|
|
Sundry Reserves |
£501,313 |
|
£501,313 |
|
£501,313 |
|
£501,313 |
|
£501,313 |
|
|
Shareholder Funds |
£6,425,579 |
|
£6,265,035 |
|
£6,227,161 |
|
£6,281,802 |
|
£5,825,648 |
Other Financial
Items
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
Net Worth |
£5,893,052 |
|
£5,302,396 |
|
£5,918,700 |
|
£5,952,984 |
|
£5,476,474 |
|
|
Working Capital |
£2,148,880 |
|
£1,774,546 |
|
£2,475,479 |
|
£1,671,039 |
|
£844,102 |
|
|
Total Assets |
£7,650,402 |
|
£7,467,931 |
|
£7,366,446 |
|
£7,270,511 |
|
£6,543,552 |
|
|
Total Liabilities |
£1,224,823 |
|
£1,202,896 |
|
£1,139,285 |
|
£988,709 |
|
£717,904 |
|
|
Net Assets |
£6,425,579 |
|
£6,265,035 |
|
£6,227,161 |
|
£6,281,802 |
|
£5,825,648 |
Cash Flow
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
Net Cashflow from Operations |
£851,501 |
|
£502,382 |
|
- |
|
- |
|
- |
|
|
Net Cashflow before Financing |
£233,903 |
|
-£1,137,357 |
|
- |
|
- |
|
- |
|
|
Net Cashflow from Financing |
- |
|
- |
|
- |
|
- |
|
- |
|
|
Increase in Cash |
£233,903 |
|
-£1,137,357 |
|
- |
|
- |
|
- |
Miscellaneous
|
|
Date Of Accounts |
31/03/13 |
|
31/03/12 |
|
31/03/11 |
|
31/03/10 |
|
31/03/09 |
|
|
Contingent Liability |
NO |
|
NO |
|
NO |
|
NO |
|
NO |
|
Capital Employed |
£6,472,489 |
|
£6,308,584 |
|
£6,256,870 |
|
£6,302,402 |
|
£5,839,397 |
|
|
Number of Employees |
52 |
|
52 |
|
- |
|
- |
|
- |
|
|
|
Auditors |
WILKINS KENNEDY LLP |
||||||||
|
|
Auditor Comments |
The audit report contains no adverse
comments |
||||||||
|
|
Bankers |
BARCLAYS BANK PLC |
||||||||
|
|
Bank Branch Code |
20-74-09 |
||||||||
Ratios
|
|
Date Of Accounts |
31/03/13 |
31/03/12 |
31/03/11 |
31/03/10 |
31/03/09 |
|
Pre-tax profit margin % |
4.73 |
8.09 |
- |
- |
- |
|
|
Current ratio |
2.82 |
2.53 |
3.23 |
2.73 |
2.20 |
|
|
Sales/Net Working Capital |
3.14 |
3.79 |
- |
- |
- |
|
|
Gearing % |
0.70 |
0.70 |
0.50 |
0.30 |
0.20 |
|
|
Equity in % |
90.30 |
96.30 |
88.20 |
90.50 |
94 |
|
|
Creditor Days |
26.05 |
25.97 |
- |
- |
- |
|
|
Debtor Days |
60.28 |
51.64 |
- |
- |
- |
|
|
Liquidity/Acid Test |
1.93 |
1.60 |
2.53 |
1.76 |
1.24 |
|
|
Return On Capital Employed % |
4.93 |
8.63 |
- |
- |
- |
|
|
Return On Total Assets Employed % |
4.17 |
7.29 |
- |
- |
- |
|
|
Current Debt Ratio |
0.18 |
0.18 |
0.17 |
0.15 |
0.12 |
|
|
Total Debt Ratio |
0.19 |
0.19 |
0.18 |
0.15 |
0.12 |
|
|
Stock Turnover Ratio % |
15.58 |
16 |
- |
- |
- |
|
|
Return on Net Assets Employed % |
4.97 |
8.69 |
- |
- |
- |
Na
Commentary
|
No exact match CCJs are recorded against the
company. |
|
|
There has been no significant change in the
company's credit rating. |
|
|
Sales in the latest trading period increased
0.3% on the previous trading period. |
|
|
Net Worth increased by 11.1% during the
latest trading period. |
|
|
A 2.4% growth in Total Assets occurred
during the latest trading period. |
|
|
Pre-tax profits decreased by 41.3% compared
to the previous trading period. |
|
|
The company saw an increase in their Cash Balance
of 28.3% during the latest trading period. |
|
|
The audit report contains no adverse
comments. |
|
|
No recent changes in directorship are
recorded. |
|
|
The company is part of a group. |
|
|
The company was established over 103 years
ago. |
|
Status History
|
No Status History found |
Event History
|
Date |
Description |
|
19/08/2013 |
New Accounts Filed |
|
19/08/2013 |
New Accounts Filed |
|
23/07/2013 |
Annual Returns |
|
07/09/2012 |
New Accounts Filed |
|
07/09/2012 |
New Accounts Filed |
|
28/07/2012 |
Annual Returns |
|
11/10/2011 |
New Accounts Filed |
|
11/10/2011 |
New Accounts Filed |
|
15/08/2011 |
Annual Returns |
|
30/08/2010 |
New Board Member Mr S.A. Kelly appointed |
|
24/08/2010 |
New Accounts Filed |
|
03/08/2010 |
Annual Returns |
|
12/08/2009 |
New Accounts Filed |
|
12/08/2009 |
New Accounts Filed |
|
26/07/2009 |
Annual Returns |
Previous Company
Names
|
No Previous Names found |
Na
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.60.32 |
|
|
1 |
Rs.100.04 |
|
Euro |
1 |
Rs.82.65 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NIS |
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.