|
Report Date : |
11.12.2014 |
IDENTIFICATION DETAILS
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
|
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
|
METPRO LIMITED |
Telephone |
+44
012 1552 2100 |
|
|
UNIT 7 CMT TRADING ESTATE |
Fax |
- |
|
|
|
Website |
|
|
|
OLDBURY |
|
|
|
|
|
|
|
|
|
B69 4BQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Number: |
02849037 |
Status: |
Active
- Accounts Filed |
|
Foundation: |
28/08/1993 |
|
|
No
exact match CCJs are recorded against the company. Net Worth increased by 10.3%
during the latest trading period.
A
35.2% growth in Total Assets occurred during the latest trading period. The
movement in accumulated earnings would indicate that the company made a profit
after tax and other appropriations, including dividends.
The
company saw a decrease in their Cash Balance of 70.3% during the latest trading
period.
There
is insufficient data to indicate a change in this company's percentage of
sales.
There
is insufficient data to indicate a change in this company's pre-tax profit. The
company is exempt from audit.
No
recent changes in direc-torship are recorded. The company is not part of a
group. The company was established over 21 years ago.
|
Legal form |
|
Private
limited with Share Capital |
|
|
|
Foundation |
|
28/08/1993 |
|
|
|
Company No. |
|
02849037 |
|
|
|
Name |
Currency |
Number of
shares |
Share type |
Nominal
value |
|
DAVID
NAYLOR |
GBP |
5 |
ORDINARY |
1 |
|
MR
ARTHUR WILLIAM RUDGE |
GBP |
75 |
ORDINARY |
1 |
|
Total Share Capital |
GBP 80 |
|||
|
Directors |
||||
|
Name |
Address: |
Date of birth |
Nationality |
Appointment date |
|
Mr
David Naylor |
Unit
7 Cmt Trading Estate, |
02/04/1972 |
British |
28/04/2009 |
|
Mr
Arthur William Rudge |
Unit
7 Cmt Trading Estate, |
18/10/1964 |
British |
16/09/1993 |
No
Secretary appointed
|
Unit
7, C M T Industrial Estate, |
Main activity
Engaged in Sale & Distribution of Cable Management Products to the
M&E Wholesaling Market.
Subject product
ranges includes:-
· Conduit Fittings And Accessories
· PVC Conduit Fittings And Accessories
· Adaptable Boxes And Switch And Socket Boxes
(Adaptable Boxes Flush Back And Extension Boxes Terminal Blocks and Earthing Products)
(Nuts, Bolts, Screws, Washers, Plugs And Fixings)
· Channel Support Fittings And Accessories
(Flat And Angled Brackets Brackets, Z And U Profile Brackets Base Plates, Clamps And Connectors Channel
Support Fixings)
(Stand Off Brackets Tray And Trunking Hanger Cantilever Arms)
|
Banks |
|
|
Bank Name |
|
|
TRUSTEE
SAVINGS BANK |
|
|
Auditor |
|
|
Auditor name |
|
|
WILKES
TRANTER & CO LIMITED |
|
|
|
|
|
Events |
|
|
Company history |
|
|
Date |
Action |
|
22/03/2010 |
Change
in Reg.Office |
|
02/08/2010 |
New
Accounts Filed |
|
15/09/2010 |
Annual Returns |
|
09/09/2011 |
Annual Returns |
|
03/10/2011 |
New Accounts Filed |
|
21/06/2012 |
New Accounts Filed |
|
21/06/2012 |
New Accounts Filed |
|
12/09/2012 |
Annual Returns |
|
13/08/2013 |
New Accounts Filed |
|
03/09/2013 |
Annual Returns |
|
07/09/2014 |
Annual Returns |
|
27/09/2014 |
New Accounts Filed |
|
Charge
created |
16/02/1998 |
|
|
Charge
registered |
27/02/1998 |
|
|
Status |
SATISFIED |
|
|
Entitled
person |
BARCLAYS
BANK PLC |
|
|
Secured
amount |
ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT
WHATSOEVER |
|
|
Mortgage
detail |
FIXED
AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT
AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS
FIXTURESFIXED PLANT AND MACHINERY |
|
|
|
|
|
|
Charge
created |
24/01/2000 |
|
|
Charge
registered |
01/02/2000 |
|
|
Status |
SATISFIED |
|
|
Entitled
person |
LLOYDS
TSB BANK PLC |
|
|
Secured
amount |
ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT
WHATSOEVER |
|
|
Mortgage
detail |
FIXED
AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT
AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS
FIXTURESFIXED PLANT AND MACHINERY |
|
|
|
|
|
|
Charge
created |
27/06/2002 |
|
|
Charge
registered |
08/07/2002 |
|
|
Status |
SATISFIED |
|
|
Entitled
person |
THE
GOVERNOR AND COMPANY OF THE BANK OF |
|
|
Secured
amount |
ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT
WHATSOEVER |
|
|
Mortgage
detail |
FIXED
AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT
AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS
FIXTURESFIXED PLANT AND MACHINERY SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL
DETAILS |
|
|
|
|
|
|
Charge
created |
19/11/2004 |
|
|
Charge
registered |
27/11/2004 |
|
|
Status |
OUTSTANDING |
|
|
Entitled
person |
THE
ROYAL BANK OF SCOTLAND COMMERCIAL SERVICES LIMITED |
|
|
Secured
amount |
ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE UNDER THE TERMSOF
THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE |
|
|
Mortgage
detail |
FIXED
AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT
AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS
FIXTURESFIXED PLANT AND MACHINERY SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL
DETAILS |
|
|
Charge
created |
29/11/2010 |
|
|
Charge
registered |
03/12/2010 |
|
|
Status |
OUTSTANDING |
|
|
Entitled
person |
NATIONAL
WESTMINSTER BANK PLC |
|
|
Secured
amount |
ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT
WHATSOEVER |
|
|
Mortgage
detail |
FIXED
AND FLOATING CHARGE OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT
AND FUTURE, INCLUDING GOODWILL, UNCALLED CAPITAL, BUILDINGS, FIXTURES,
FIXEDPLANT AND MACHINERY |
|
|
Charge
created |
13/08/2014 |
|
|
Charge
registered |
20/08/2014 |
|
|
Status |
OUTSTANDING |
|
|
Entitled
person |
RBS
INVOICE FINANCE LIMITED; |
|
|
Mortgage
detail |
CONTAINS
FIXED CHARGE.CONTAINS FLOATINGCHARGE.FLOATING CHARGE COVERS ALL THE PROPERTY
OR UNDERTAKING OF THE COMPANY.CONTAINS NEGATIVE PLEDGE. |
|
There are no County Court
Judgments listed against this company
|
Profit & Loss |
|
|
|
|
|
|
31/12/2013 52 GBP Group: No |
31/12/2012
52 GBP Group:
No |
31/12/2011
52 GBP Group:
No |
31/12/2010
52 GBP Group: No |
|
Turnover |
0 |
0 |
0 |
0 |
|
Export |
- |
- |
- |
- |
|
Cost of Sales |
- |
- |
- |
- |
|
Gross Profit |
- |
- |
- |
- |
|
Wages And Salaries |
0 |
0 |
0 |
0 |
|
Directors Emoluments |
- |
- |
- |
- |
|
Operating Profit |
- |
- |
- |
- |
|
Depreciation |
37,135 |
31,813 |
35,172 |
24,755 |
|
Audit Fees |
0 |
0 |
7,500 |
0 |
|
Interests Payments |
- |
- |
- |
- |
|
Pre Tax Profit |
0 |
0 |
0 |
0 |
|
Taxation |
- |
- |
- |
- |
|
Profit After Tax |
- |
- |
- |
- |
|
Dividends Payable |
- |
- |
- |
- |
|
Retained Profit |
- |
- |
- |
- |
Balance Sheet
|
|
31/12/2013 52 GBP Group: No |
31/12/2012
52 GBP Group: No |
31/12/2011
52 GBP Group: No |
31/12/2010
52 GBP Group:
No |
|
|
Tangible Assets |
395,490 |
67,010 |
106,388 |
141,065 |
|
|
Intangible Assets |
0 |
0 |
0 |
0 |
|
|
Total Fixed Assets |
395,490 |
67,010 |
106,388 |
141,065 |
|
|
Stock |
1,269,390 |
903,208 |
857,627 |
736,582 |
|
|
Trade Debtors |
1,977,258 |
1,681,557 |
1,446,749 |
1,413,371 |
|
|
Cash |
16,207 |
54,578 |
59,840 |
46,759 |
|
|
Other Debtors |
0 |
0 |
0 |
5,196 |
|
|
Miscellaneous Current Assets |
0 |
0 |
0 |
0 |
|
|
Total Current Assets |
3,262,855 |
2,639,343 |
2,364,216 |
2,201,908 |
|
|
Trade Creditors |
2,468,572 |
1,871,036 |
1,657,648 |
1,564,613 |
|
|
Bank Loans and Overdraft |
0 |
0 |
0 |
0 |
|
|
Other Short Term Finance |
0 |
0 |
0 |
0 |
|
|
Miscellaneous Current Liabilities |
0 |
0 |
0 |
0 |
|
|
Total Current Liabilities |
2,468,572 |
1,871,036 |
1,657,648 |
1,564,613 |
|
|
Bank Loans and Overdrafts LTL |
280,074 |
10,244 |
17,773 |
40,926 |
|
|
Other Long Term Finance |
0 |
0 |
0 |
0 |
|
|
Total Long Term Liabilities |
280,074 |
10,244 |
17,773 |
40,926 |
|
|
Capital & Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 52 GBP Group: No |
31/12/2012 52 GBP Group: No |
31/12/2011 52 GBP Group: No |
31/12/2010 52 GBP Group: No |
|
|
Called Up Share Capital |
80 |
80 |
80 |
80 |
|
|
P and L Account Reserve |
909,599 |
824,973 |
795,083 |
737,334 |
|
|
Revaluation Reserve |
0 |
0 |
0 |
0 |
|
|
Sundry Reserves |
20 |
20 |
20 |
20 |
|
|
Shareholders Funds |
909,699 |
825,073 |
795,183 |
737,434 |
|
Other Financial
Items
|
|
31/12/2013 52 GBP Group: No |
31/12/2012 52 GBP Group: No |
31/12/2011 52 GBP Group: No |
31/12/2010 52 GBP Group:
No |
|
Net Worth |
909,699 |
825,073 |
795,183 |
737,434 |
|
Working Capital |
794,283 |
768,307 |
706,568 |
637,295 |
|
Total Assets |
3,658,345 |
2,706,353 |
2,470,604 |
2,342,973 |
|
Total Liabilities |
2,748,646 |
1,881,280 |
1,675,421 |
1,605,539 |
|
Net Assets |
909,699 |
825,073 |
795,183 |
737,434 |
Cash Flow
|
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
|
52 |
52 |
52 |
52 |
|
|
GBP |
GBP |
GBP |
GBP |
|
|
Group: No |
Group: No |
Group: No |
Group: No |
|
Net
Cash Flow from Operations |
0 |
0 |
0 |
0 |
|
Net
Cash Flow before Financing |
0 |
0 |
0 |
0 |
|
Net
Cash Flow from Financing |
0 |
0 |
0 |
0 |
|
Increase in Cash |
-38,371 |
-5,262 |
13,081 |
-12,920 |
Miscellaneous
|
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
|
52 |
52 |
52 |
52 |
|
|
GBP |
GBP |
GBP |
GBP |
|
|
Group: No |
Group: No |
Group: No |
Group: No |
|
Capital Employed |
1,189,773 |
835,317 |
812,956 |
778,360 |
Financial Ratios
|
|
|
|
|
|
|
Name |
31/12/2013 |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Pre
Tax Profit Margin |
0.0% |
0.0% |
0.0% |
0.0% |
|
Current
Ration |
1.32 |
1.41 |
1.43 |
1.41 |
|
Sales
or Net Working Capital |
0.00 |
0.00 |
0.00 |
0.00 |
|
Gearing |
30.79 % |
1.24 % |
2.24 % |
5.55 % |
|
Equity |
24.87 % |
30.49 % |
32.19% |
31.47% |
|
Creditor
Days |
0.00 |
0.00 |
0.00 |
0.00 |
|
Debtor
Days |
0.00 |
0.00 |
0.00 |
0.00 |
|
Liquidity
or Acid test |
0.80 |
0.92 |
0.90 |
0.93 |
|
Return
on Capital Employed |
0.0% |
0.0% |
0.0% |
0.0% |
|
Return
on Total Assets Employed |
0.0% |
0.0% |
0.0% |
0.0% |
|
Current
Debt Ratio |
2.71 % |
2.26 % |
2.08 % |
2.12% |
|
Total
Debt Ratio |
3.02 % |
2.28 % |
2.10% |
2.17% |
|
Stock
Turnover Ratio |
0.0% |
0.0% |
0.0% |
0.0% |
|
Return
on Net Assets Employed |
0.0% |
0.0% |
0.0% |
0.0% |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.95 |
|
|
1 |
Rs.97.16 |
|
Euro |
1 |
Rs.76.75 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
MNL |
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.