MIRA INFORM REPORT

 

 

Report Date :

07.04.2014

 

IDENTIFICATION DETAILS

 

Name :

RAPPORT HOME FURNISHINGS LTD.

 

 

Registered Office :

1-2 Tallow Way, Irlam, M44 6RJ

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.10.2012

 

 

Date of Incorporation :

14.07.2006

 

 

Com. Reg. No.:

05876585

 

 

Legal Form :

Private Subsidiary

 

 

Line of Business :

Importers and distributors of household linen textiles

 

 

No. of Employees :

28

 

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 :

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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

 

Company name and address

 

 

RAPPORT HOME FURNISHINGS LTD.

                                                                                                                                                               

 

1-2 Tallow Way

Irlam, M44 6RJ

United Kingdom

(Trading Address)
Registered Address

 

Tel:

0161 775 4001

 

www.countyrapport.co.uk

 

Employees:

28

Company Type:

Private Subsidiary

Corporate Family:

4 Companies

Ultimate Parent:

Rapport Holdings Ltd.

Quoted Status:

Non-quoted Company

Incorporation Date:

14-Jul-2006

Auditor:

Wilkins Kennedy LLP

Financials in:

 

Fiscal Year End:

31-Oct-2012

Reporting Currency:

British Pound Sterling

Annual Sales:

14.3  1

Net Income:

0.0

Total Assets:

6.5

 

 

Operative address

 

23 Cosgrove Way, Luton, Bedfordshire, LU1 1XL, United Kingdom

 

Business Description

 

 

Importers and distributors of household linen textiles.

 

 

Industry

    

 

Industry

Miscellaneous Professional Services

ANZSIC 2006:

6999 - Other Professional, Scientific and Technical Services Not Elsewhere Classified

ISIC Rev 4:

8299 - Other business support service activities n.e.c.

NACE Rev 2:

8299 - Other business support service activities n.e.c.

NAICS 2012:

561990 - All Other Support Services

UK SIC 2007:

8299 - Other business support service activities n.e.c.

US SIC 1987:

7389 - Business Services, Not Elsewhere Classified

 

 

Key Executives   

 

Name

Title

Rajesh Jayantilal Virani

Director, Secretary

Stephen John Crompton

Director

Paresh Bhupatrai Virani

Director

Shailesh Shashikant Virani

Director

Shriti Rajiv Virani

Director

 

   

Financial Summary  

 

FYE: 31-Oct-2012

USD (mil)

Key Figures

 

Current Assets

4.54

Fixed Assets

1.96

Total Liabilities

5.74

Net Worth

0.75

 

Key Ratios

 

Current Ratio

0.79

Acid Test

0.60

Debt Gearing

2.26

 

Registered No.(UK): 05876585

 

1 - Profit & Loss Item Exchange Rate: USD 1 = GBP 0.6334069

2 - Balance Sheet Item Exchange Rate: USD 1 = GBP 0.6219099

 

 

Corporate Overview

 

Location
1-2 Tallow Way
Irlam, M44 6RJ
Greater Manchester County
United Kingdom

 

Tel:

0161 775 4001

 

www.countyrapport.co.uk

Sales GBP(mil):

9.1

Assets GBP(mil):

4.0

Employees:

28

Fiscal Year End:

31-Oct-2012

 

 

 

Industry:

Business Services

Registered Address:
Bridge House, 4 Borough High
Street London Bridge
London, SE1 9QR
United Kingdom

 

Incorporation Date:

14-Jul-2006

Company Type:

Private Subsidiary

Quoted Status:

Not Quoted

Registered No.(UK):

05876585

 

Director:

Shriti Rajiv Virani

 

 

Industry Codes

 

ANZSIC 2006 Codes:

6999

-

Other Professional, Scientific and Technical Services Not Elsewhere Classified

 

ISIC Rev 4 Codes:

8299

-

Other business support service activities n.e.c.

 

NACE Rev 2 Codes:

8299

-

Other business support service activities n.e.c.

 

NAICS 2012 Codes:

561990

-

All Other Support Services

 

US SIC 1987:

7389

-

Business Services, Not Elsewhere Classified

 

UK SIC 2007:

8299

-

Other business support service activities n.e.c.

 

 

Business Description

 

Importers and distributors of household linen textiles.

 

More Business Descriptions

Soft Furnishing Manufacturers

 

Financial Data

 

Financials in:

GBP(mil)

Revenue:

9.1

Net Income:

0.0

Assets:

4.0

Current Assets:

2.8

Fixed Assets:

1.2

Long Term Debt:

0.0

Total Liabilities:

3.6

Issued Capital:

NaN

Working Capital:

-0.7

Net Worth:

0.5

Date of Financial Data:

31-Oct-2012

1 Year Growth

3.2%

NA

NA

 

 

Key Corporate Relationships

 

Auditor:

Wilkins Kennedy LLP

Auditor:

Wilkins Kennedy LLP, Wilkins Kennedy LLP

Auditor History

Wilkins Kennedy LLP

31-Oct-2012

Wilkins Kennedy

31-Oct-2011

Wilkins Kennedy

31-Oct-2010

Wilkins Kennedy

31-Oct-2009

Wilkins Kennedy

31-Oct-2008

 

GBP(mil)

Audit Fees:

0.0

Audit Fiscal Year:

10-31-2012

 

 

Corporate Family    

 

Total Corporate Family Members: 4

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Rapport Holdings Ltd.

Parent

London

United Kingdom

Miscellaneous Professional Services

14.3

28

Rapport Home Furnishings Ltd.

Subsidiary

Irlam

United Kingdom

Miscellaneous Professional Services

14.3

28

Virsons Ltd.

Subsidiary

Luton

United Kingdom

Clothing and Apparel Wholesale

25

County Home Furnishings Ltd.

Subsidiary

Manchester

United Kingdom

Clothing and Apparel Wholesale

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

 

Stephen John Crompton

Director

Director/Board Member

 

Age: 52

Rajesh Jayantilal Virani

Director, Secretary

Director/Board Member

Age: 59

Shriti Rajiv Virani

Director

Director/Board Member

Age: 46

Shailesh Shashikant Virani

Director

Director/Board Member

Age: 59

Paresh Bhupatrai Virani

Director

Director/Board Member

 

 

Age: 58

 

 

Executives

 

Name

Title

Function

 

Rajesh Jayantilal Virani

Director, Secretary

Company Secretary

 

Age: 59

 

 

Directors and Shareholders Report

 

Main Office Address:
1-2 Tallow Way
Irlam
United Kingdom M44 6RJ

Tel: 0161 775 4001
URL: http://www.countyrapport.co.uk

Annual Return Date: 14 Jul 2013

 

Individual Directors

Name

Status

DOB

Filed Address

Appointment Date

Resignation Date

Summary of Directorships

Paresh Bhupatrai
Virani

Current

21 Oct 1955

Bridge House, London Bridge,
London, London SE1 9QR

14 Jul 2006

NA

Current:4
Previous:0
Disqualifications:0

Stephen John
Crompton

Current

19 Jun 1961

17 Clearwater Drive, Didsbury Point,
Manchester, Greater Manchester M20 2ED

14 Jul 2006

NA

Current:2
Previous:0
Disqualifications:0

Shailesh Shashikant
Virani

Current

03 Feb 1955

Bridge House, London Bridge,
London, London SE1 9QR

14 Jul 2006

NA

Current:4
Previous:0
Disqualifications:0

Rajesh Jayantilal
Virani

Current

20 Sep 1954

Bridge House, London Bridge,
London, London SE1 9QR

14 Jul 2006

NA

Current:6
Previous:0
Disqualifications:0

Shriti Rajiv
Virani

Current

16 Jun 1967

1 White Orchards, Uxbridge Road,
Stanmore, Middlesex HA7 3NN

21 Jan 2014

NA

Current:4
Previous:0
Disqualifications:0

Rajiv Jayantilal
Virani

Previous

23 Nov 1965

1 White Orchards, Uxbridge Road,
Stanmore, Middlesex HA7 3NN

14 Jul 2006

21 Jan 2014

Current:0
Previous:6
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

Rajesh Jayantilal
Virani

Current

20 Sep 1954

Bridge House, London Bridge,
London, London SE1 9QR

14 Jul 2006

NA

Current:6
Previous:0
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

Rapport Holdings Limited

05984525

100 Ordinary GBP 1.00

Ordinary

100

1.00

100.00

100.00

 

 

Annual Profit & Loss

 

Financials in: USD (mil)

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

 

 

Financial Glossary

 

 

31-Oct-2012

31-Oct-2011

31-Oct-2010

31-Oct-2009

31-Oct-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.633407

0.62326

0.643546

0.650218

0.516581

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Turnover (UK)

14.0

13.8

19.0

23.0

-

Turnover (Exports)

0.3

0.3

0.4

0.3

-

Total Turnover

14.3

14.1

19.3

23.2

-

Cost of Sales

11.7

10.8

16.2

19.4

-

Gross Profit

2.7

3.3

3.2

3.8

-

Depreciation

0.2

0.1

0.1

0.1

0.1

Other Expenses

2.0

2.2

2.2

2.5

-

Operating Profit

0.7

1.1

-

-

-

Other Income

0.0

0.0

0.0

0.0

-

Interest Paid

0.0

0.0

0.0

0.0

-

Exceptional Income

0.0

0.0

0.0

0.0

-

Discontinued Operations

0.0

0.0

0.0

0.0

-

Profit Before Taxes

0.7

1.1

1.0

1.2

-

Tax Payable / Credit

0.2

0.2

0.3

0.4

-

Extraordinary Items/Debits

0.0

0.0

0.0

0.0

-

Dividends

0.5

0.6

0.6

0.8

-

Profit After Taxes

0.0

0.3

0.1

0.1

-

Minority Interests (Profit & Loss)

0.0

0.0

0.0

0.0

-

Audit Fees

0.0

0.0

0.0

0.0

-

Number of Employees

28

30

31

35

-

Wages

0.9

1.0

1.1

1.3

-

Social Security Costs

0.0

0.0

0.0

0.0

-

Other Pension Costs

0.0

0.0

0.0

0.0

-

Employees Remuneration

0.9

1.0

1.1

1.3

-

Directors Remuneration

0.1

0.1

0.1

0.2

-

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

Financial Glossary

 

 

31-Oct-2012

31-Oct-2011

31-Oct-2010

31-Oct-2009

31-Oct-2008

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.62191

0.61954

0.625469

0.606667

0.618908

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Land & Buildings

1.7

1.7

1.8

0.0

-

Fixtures & Fittings

0.1

0.1

0.1

0.2

-

Plant & Vehicles

0.2

0.1

0.2

0.2

-

Total Tangible Fixed Assets

2.0

2.0

2.0

0.3

0.3

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

2.0

2.0

2.0

0.3

0.3

Stocks

1.1

0.9

1.5

1.3

-

Work in Progress

0.0

0.0

0.0

0.0

-

Total Stocks Work In Progress

1.1

0.9

1.5

1.3

2.7

Trade Debtors

2.9

2.0

3.2

4.3

-

Inter-Company Debtors

-

-

0.0

0.5

-

Other Debtors

0.0

0.0

0.0

0.0

-

Total Debtors

2.9

2.0

3.2

4.8

5.1

Cash and Equivalents

0.5

1.5

0.7

0.8

0.0

Other Current Assets

0.0

0.2

0.1

0.0

0.0

Total Current Assets

4.5

4.6

5.6

6.9

7.8

Total Assets

6.5

6.6

7.6

7.3

8.1

Trade Creditors

2.1

1.0

1.7

2.6

-

Bank Overdraft

0.0

0.9

1.1

0.8

-

Inter-Company Creditors

0.8

1.2

1.5

-

-

Director Loans (Current Liability)

-

-

-

0.2

-

Hire Purchase (Current Liability)

0.0

0.0

0.0

0.0

-

Finance Lease (Current Liability)

0.0

0.0

0.0

0.0

-

Total Finance Lease/Hire Purchase (Current Liability)

0.0

0.0

0.0

0.0

-

Accruals/Deferred Income (Current Liability)

0.4

0.3

0.3

0.3

-

Social Security/VAT

0.6

0.4

0.4

0.6

-

Corporation Tax

0.2

0.2

0.1

0.4

-

Other Current Liabilities

1.6

1.7

2.0

1.9

7.8

Total Current Liabilities

5.7

5.8

7.2

6.8

7.8

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

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

0.0

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

0.0

0.0

0.0

0.0

0.0

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

0.7

0.7

0.4

0.4

0.3

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

0.7

0.7

0.4

0.4

0.3

Net Worth

0.7

0.7

0.4

0.4

0.3

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

Financial Glossary

 

 

31-Oct-2012

31-Oct-2011

31-Oct-2010

31-Oct-2009

31-Oct-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate (Period Average)

0.633407

0.62326

0.643546

0.650218

0.516581

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Net Cash Flow From Operating Activities

-

-

-

2.8

-

Net Cash Flow from ROI and Servicing of Finance

-

-

-

0.0

-

Taxation

-

-

-

-0.1

-

Capital Expenditures

-

-

-

-0.1

-

Acquisitions and Disposals

-

-

-

0.0

-

Paid Up Equity

-

-

-

-0.8

-

Management of Liquid Resources

-

-

-

0.0

-

Net Cash Flow From Financing

-

-

-

-0.3

-

Increase in Cash

-

-

-

1.4

-

 


Annual Ratios

 

Financials in: USD (mil)

 

31-Oct-2012

31-Oct-2011

31-Oct-2010

31-Oct-2009

31-Oct-2008

Period Length

52 Weeks

52 Weeks

52 Weeks

52 Weeks

52 Weeks

Filed Currency

GBP

GBP

GBP

GBP

GBP

Exchange Rate

0.62191

0.61954

0.625469

0.606667

0.618908

Consolidated

No

No

No

No

No

 

 

 

 

 

 

Current Ratio

0.79

0.78

0.78

1.02

1.00

Liquidity Ratio

0.60

0.63

0.56

0.82

0.65

Stock Turnover

13.14

15.68

13.08

19.13

-

Credit Period (Days)

73.54

51.48

59.36

63.35

-

Working Capital by Sales

-8.23%

-9.00%

-8.08%

0.42%

-

Trade Credit by Debtors

0.72

0.49

0.53

0.61

-

Return on Capital

87.31%

156.65%

229.86%

317.53%

-

Return on Assets

10.23%

17.54%

13.09%

18.27%

-

Profit Margin

4.56%

8.12%

5.00%

5.33%

-

Return on Shareholders Funds

89.29%

156.65%

241.56%

348.96%

-

Borrowing Ratio

115.12%

288.16%

639.30%

274.94%

-

Equity Gearing

11.46%

11.20%

5.42%

5.24%

3.56%

Debt Gearing

2.26%

-

5.09%

9.90%

-

Interest Coverage

-

-

321.97

1,086.10

-

Sales by Tangible Assets

743.00

705.00

975.00

7,944.00

-

Average Remuneration per Employee

0.0

0.0

0.0

0.0

-

Profit per Employee

0.0

0.0

0.0

0.0

-

Sales per Employee

0.5

0.5

0.6

0.7

-

Capital Employed per Employee

0.0

0.0

0.0

0.0

-

Tangible Assets per Employee

0.1

0.1

0.1

0.0

-

Total Assets per Employee

0.2

0.2

0.2

0.2

-

Employee Remuneration by Sales

6.31%

6.98%

5.74%

5.59%

-

Creditor Days (Cost of Sales Based)

64.90

33.21

37.59

46.41

-

Creditor Days (Sales Based)

52.86

25.40

31.40

38.83

-

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.32

UK Pound

1

Rs.100.04

Euro

1

Rs.82.65

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NNA

 

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.