|
Report Date : |
15.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
HYPERAMA PLC |
|
|
|
|
Formerly Known as : |
HYPERAMA INTERNATIONAL LIMITED |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
26.01.2014 |
|
|
|
|
Date of Incorporation : |
26.11.1991 |
|
|
|
|
Com. Reg. No.: |
02667340 |
|
|
|
|
Legal Form : |
Public Limited With Share Capital |
|
|
|
|
Line of Business : |
A group engaged in wholesale of groceries, wines and
spirits, tobacco and household goods and the importation, development and distribution
of ethnic food, including it's own tiger tiger branded products. |
|
|
|
|
No of Employees : |
278 (26.01.2014) |
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 : |
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 |
|
HYPERAMA PLC |
Telephone |
+44 011 5985 1301 |
|
HYPERAMA BUILDINGS |
Fax |
+44
0115 935 0342 |
|
|
Website |
|
|
|
|
|
|
NOTTINGHAMSHIRE |
|
|
|
NG7 2UT |
|
|
|
|
|
|
|
Company Number: |
02667340 |
Status: |
Active - Accounts Filed |
|
Foundation: |
26/11/1991 |
|
|
No exact match CCJs are recorded against the company. Sales in the latest trading period increased 7.2% on the previous trading period. Net Worth increased by 6.5% during the latest trading period. A 1.7% growth in Total Assets occurred during the latest trading period. Pre-tax profits increased by 111% compared to the previous trading period. The company saw an increase in their Cash Balance of 15.5% 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 23 years ago.
Legal form
Public limited with Share Capital
Foundation
26/11/1991
Company No.
02667340
Previous Names
|
Date of Change |
Previous Name |
|
28/10/1994 |
HYPERAMA INTERNATIONAL LIMITED |
|
Name |
Currency |
Number of shares |
Share type |
Nominal value |
|
MARK JOHAL FAMILY SETTLEMENT 2008 TRUST |
GBP |
1,990,000 |
REDEEMABLE PREFERENCE |
1 |
|
M.S. JOHAL |
GBP |
80,763 |
ORDINARY |
1 |
|
TRUSTEES OF K.S. KHERA TRUST |
GBP |
67,997 |
ORDINARY |
1 |
|
Total Share Capital |
GBP 2,138,760 |
|||
|
Directors |
||||
|
Name |
Address: |
Date of birth |
Nationality |
Appointment date |
|
Mr Markhan Singh Johal |
5 Park Valley, The Park, |
05/10/1951 |
British |
26/11/1991 |
|
Mr Peter Robert Fairley |
|
07/10/1968 |
British |
01/05/2005 |
|
Mr Marcus Singh |
5a |
25/12/1979 |
British |
04/02/2009 |
|
Company
Secretary |
||
|
Name |
Address: |
Appointment
date |
|
Ms Sharan Kaur |
|
01/06/2005 |
|
Main activity |
|
|
Principal Activity |
A group engaged in wholesale of groceries, wines and spirits, tobacco and household goods and the importation, development and distribution of ethnic food, including it's own tiger tiger branded products. |
|
SIC03 |
Non-specialised wholesale food |
|
SIC07 |
Non-specialised wholesale of food, beverages and tobacco |
Turnover
and Employees
|
Date of Accounts |
Turnover |
Employees |
|
29/01/2012 |
GBP 116,515,000 |
269 |
|
27/01/2013 |
GBP 115,080,000 |
269 |
|
26/01/2014 |
GBP 123,330,000 |
278 |
Banks
|
Bank Name |
Bank Branch Sort Code |
|
LLOYDS TSB BANK PLC |
30-18-98 |
Auditor name
SMITH COOPER LIMITED
SMITH COOPER LLP
|
Company history |
|
|
Date |
Action |
|
24/06/2010 |
New Accounts Filed |
|
24/06/2010 |
New Accounts Filed |
|
21/12/2010 |
Annual Returns |
|
22/07/2011 |
Mr R. Lowe has left the board |
|
25/07/2011 |
New Accounts Filed |
|
25/07/2011 |
New Accounts Filed |
|
03/12/2011 |
Annual Returns |
|
11/06/2012 |
New Accounts Filed |
|
11/06/2012 |
New Accounts Filed |
|
01/12/2012 |
Annual Returns |
|
01/04/2013 |
Mr A.K. Fletcher has left the board |
|
24/07/2013 |
New Accounts Filed |
|
24/07/2013 |
New Accounts Filed |
|
30/11/2013 |
Annual Returns |
|
23/07/2014 |
New Accounts Filed |
|
23/07/2014 |
New Accounts Filed |
|
06/12/2014 |
Annual Returns |
|
Charge created |
23/09/1992 |
|
Charge registered |
08/10/1992 |
|
Status |
SATISFIED |
|
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 |
A SPECIFIC EQUITABLE CHARGE OVER ALL FREEHOLD AND LEASEHOLD PROPERTIES AND/OR THE PROCEEDS OF SALE THEREOF FIXED AND FLOATING CHARGES OVER UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS AND THE BENEFITS OF ANY LICENCES |
Charge created 19/05/1993
Charge registered 03/06/1993
Status SATISFIED
Entitled person LOMBARD NORTH CENTRAL PLC
Secured amount ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE
ON ANY ACCOUNT WHATSOEVER
Mortgage detail LAND AND BUILDINGS ON THE EAST SIDE OF BULL CLOSE ROAD NOTTINGHAM
TOGETHER WITH ALL FIXTURES FLOATING CHARGE OVER ALL MOVEABLE
PLANT MACHINERY
IMPLEMENTS UTENSILS FURNITURE AND EQUIPMENT
Charge created 19/05/1993
Charge registered 25/05/1993
Status SATISFIED
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 7.87 ACRES OF LAND AT BULL CLOSE
ROAD,NOTTINGHAM, NOTTINGHAMSHIRE.TITLE NUMBER NT267470 AND THE PROCEEDS OF SALE THEREOF FLOATING CHARGE OVER ALL MOVEABLE PLANT MACHINERY IMPLEMENTS UTENSILS FURNITURE AND EQUIPMENT
Charge created 09/11/2000
Charge registered 10/11/2000
Status SATISFIED
Entitled person LOMBARD NORTH CENTRAL PLC
Secured amount ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE
ON ANY ACCOUNT WHATSOEVER
Mortgage detail PALLET RACKING IDENTIFIED AS ”JK1143” ON THE COMPANY ASSET REGISTER,
FREEZER
IDENTIFIED AS ”JK1138” ON THE COMPANY ASSET REGISTER
Charge created 23/01/2001
Charge registered 26/01/2001
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 HYPERAMA
BUILDINGS,
ESTATE, NOTTINGHAM; NT267470 TOGETHER WITH ALL BUILDINGS AND FIXTURES
(INCLUDING TRADE FIXTURES) FIXED PLANT AND MACHINERY BY WAY OF FIXED CHARGE ALL
PRESENT AND FUTURE BOOK AND OTHER DEBTS FLOATING CHARGE OVER ALL MOVEABLE PLANT
MACHINERY IMPLEMENTS UTENSILS FURNITURE AND EQUIPMENT BY WAY OF ASSIGNMENT THE
GOODWILL OF THE BUSINESS (IF ANY) THE FULL BENEFIT OF ALL LICENCES AND ALL
GUARANTEES
Charge created 23/01/2001
Charge registered 26/01/2001
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 01/12/2003
Charge registered 05/12/2003
Status OUTSTANDING
Entitled person LLOYDS
TSB COMMERCIAL FINANCE 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 A FIXED
CHARGE BY WAY OF LEGAL MORTGAGEON ALL AND ANY
FREEHOLD AND LEASEHOLD PROPERTY NOW VESTED IN THE COMPANY TOGETHER WITH
ALL FIXTURES AND FITTINGS (INCLUDING TRADE FIXTURES AND FITTINGS) AND FIXED
PLANT AND MACHINERY FROM TIME TO TIME THEREIN AND THEREON THE GOODWILL AND
UNPAID AND/OR UNCALLED CAPITAL AND/OR ALLOHER FREEHOLD AND LEASEHOLD PROPERTY
HEREAFTER VESTED FROM TIME TO TIME IN THE FUTURE OF THE COMPANY ALL STOCKS
SHARES AND SECURITIES
AND DOCUMENTS EVIDENCING TITLE OR RIGHT TO POSSESSION OF ANY PROPERTY
DEPOSIED WITH LLOYDS TSB COMMERCIALFINANCE LIMITED THE BOOK DEBTS AND OTHER
DEBTS BOTH PRESENT AND FUTURE A FLOATING CHARGE ON ALL THE UNDERTAKING AND
ALLTHE PROPERTY RIGHTS AND ASSETS OF THE COMPANY WHATSOEVER AND WHERESOEVER
BOTH PRESENT AND FUTURE
Charge created
04/02/2004
Charge registered
09/02/2004
Status OUTSTANDING
Entitled person AIB
GROUP (UK) PLC
Secured amount ALL
MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT
WHATSOEVER
Mortgage detail LAND
ON THE EAST SIDE OF BULL CLOSE ROAD NOTTINGHAM T/N NT267470 BY WAY OF SPECIFIC
CHARGE THE GOODWILLAND CONNECTION OF THE BUSINESS OR BUSINESSES AND ALSO BY WAY
OF FLOATING SECURITY ALL MOVEABLE PLANT MACHINERY IMPLEMENTS FURNITURE
EQUIPMENT STOCKIN- TRADE WORK IN PROGRESS AND OTHER CHATTELS
Charge created 04/02/2004
Charge registered 09/02/2004
Status OUTSTANDING
Entitled person AIB GROUP (UK) 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 01/07/2005
Charge registered 14/07/2005
Status OUTSTANDING
Entitled person NATIONWIDE BUILDING
SOCIETY
Secured amount ALL MONIES DUE OR TO
BECOME DUE FROM THE COMPANY TO THE
CHARGEE ON ANY ACCOUNT WHATSOEVER
Mortgage detail F/H PROPERTY
K/A LAND AND BUILDINGS ON THE WEST SIDE OF
Charge created 09/02/2011
Charge registered 10/02/2011
Status OUTSTANDING
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 UNDER THE
TERMS OF THE AFOREMENTIONED INSTRUMENT CREATING OR EVIDENCING THE CHARGE
Mortgage detail ALL SUCH
RIGHTS TO THE REPAYMENT OF THEDEPOSIT MEANING THE
DEBT(S) ON THE ACCOUNT(S) DESCRIBED IN THE SCHEDULE BEING THE ACCOUNT
WITH THE BANK DENOMINATED IN STERLING DESIGNATED LTSB RE: HYPERAMA PLC AND
NUMBERED 00982723 AND ANY ACCOUNT(S) FOR THE TIME BEING REPLACING THE SAMEAND
ALL INTEREST OWING IN RESPECT THEREOF AND ALL DEPOSITS WITH THE BANKS TREASURY
DIVISION IN THE NAME OF THE BANK RE THE COMPANY
(CCJs)
There are no County Court Judgments listed against this company
|
|
26/01/2014 56 GBP Group: Yes |
27/01/2013 56 GBP Group: Yes |
29/01/2012 56 GBP Group: Yes |
30/01/2011 56 GBP Group: Yes |
|
Turnover |
123,330,000 |
115,080,000 |
116,515,000 |
111,463,000 |
|
Export |
- |
- |
- |
0 |
|
Cost of Sales |
110,724,000 |
103,426,000 |
102,978,000 |
98,208,000 |
|
Gross Profit |
12,606,000 |
11,654,000 |
13,537,000 |
13,255,000 |
|
Wages And Salaries |
5,123,000 |
4,806,000 |
5,022,000 |
4,649,000 |
|
Directors Emoluments |
163,000 |
167,000 |
333,000 |
369,000 |
|
Operating Profit |
1,172,000 |
859,000 |
1,774,000 |
2,088,000 |
|
Depreciation |
506,000 |
504,000 |
517,000 |
616,000 |
|
Audit Fees |
18,000 |
18,000 |
18,000 |
19,000 |
|
Interests Payments |
253,000 |
362,000 |
371,000 |
354,000 |
|
Pre Tax Profit |
922,000 |
437,000 |
1,403,000 |
1,734,000 |
|
Taxation |
-201,000 |
-60,000 |
-340,000 |
-505,000 |
|
Profit After Tax |
721,000 |
377,000 |
1,063,000 |
1,229,000 |
|
Dividends Payable |
0 |
0 |
0 |
0 |
|
Retained Profit |
721,000 |
377,000 |
1,063,000 |
1,229,000 |
|
|
26/01/2014 56 GBP
Group: Yes |
27/01/2013 56 GBP
Group: Yes |
29/01/2012 56 GBP
Group: Yes |
30/01/2011 56 GBP
Group: Yes |
|
Tangible Assets |
11,978,000 |
12,130,000 |
14,609,000 |
14,431,000 |
|
Intangible Assets |
100,000 |
118,000 |
137,000 |
140,000 |
|
Total Fixed Assets |
12,078,000 |
12,248,000 |
14,746,000 |
14,571,000 |
|
Stock |
13,088,000 |
12,715,000 |
12,474,000 |
11,754,000 |
|
Trade Debtors |
6,386,000 |
6,207,000 |
5,313,000 |
6,040,000 |
|
Cash |
1,272,000 |
1,101,000 |
1,103,000 |
1,069,000 |
|
Other Debtors |
1,509,000 |
1,502,000 |
1,411,000 |
1,277,000 |
|
Miscellaneous Current Assets |
0 |
0 |
0 |
0 |
|
Total Current Assets |
22,255,000 |
21,525,000 |
20,301,000 |
20,140,000 |
|
Trade Creditors |
10,413,000 |
10,441,000 |
8,869,000 |
9,341,000 |
|
Bank Loans and Overdraft |
1,834,000 |
1,722,000 |
2,375,000 |
2,230,000 |
|
Other Short Term Finance |
4,017,000 |
3,939,000 |
4,300,000 |
4,218,000 |
|
Miscellaneous Current Liabilities |
2,710,000 |
2,291,000 |
1,670,000 |
1,897,000 |
|
Total Current Liabilities |
18,974,000 |
18,393,000 |
17,214,000 |
17,686,000 |
|
Bank Loans and Overdrafts LTL |
4,984,000 |
5,614,000 |
9,097,000 |
9,207,000 |
|
Other Long Term Finance |
23,000 |
63,000 |
998,000 |
268,000 |
|
Total Long Term Liabilities |
3,150,000 |
3,892,000 |
6,722,000 |
6,977,000 |
|
|
26/01/2014 56 GBP Group: Yes |
27/01/2013 56 GBP Group: Yes |
29/01/2012 56 GBP Group: Yes |
30/01/2011 56 GBP Group: Yes |
|
Called Up Share Capital |
2,139,000 |
2,139,000 |
2,139,000 |
2,139,000 |
|
P and L Account Reserve |
4,442,000 |
3,721,000 |
3,344,000 |
2,281,000 |
|
Revaluation Reserve |
5,472,000 |
5,472,000 |
5,472,000 |
5,472,000 |
|
Sundry Reserves |
156,000 |
156,000 |
156,000 |
156,000 |
|
Shareholders Funds |
12,209,000 |
11,488,000 |
11,111,000 |
10,048,000 |
|
|
26/01/2014 56 GBP Group: Yes |
27/01/2013 56 GBP Group: Yes |
29/01/2012 56 GBP Group: Yes |
30/01/2011 56 GBP Group: Yes |
|
Net Worth |
12,109,000 |
11,370,000 |
10,974,000 |
9,908,000 |
|
Working Capital |
3,281,000 |
3,132,000 |
3,087,000 |
2,454,000 |
|
Total Assets |
34,333,000 |
33,773,000 |
35,047,000 |
34,711,000 |
|
Total Liabilities |
22,124,000 |
22,285,000 |
23,936,000 |
24,663,000 |
|
Net Assets |
12,209,000 |
11,488,000 |
11,111,000 |
10,048,000 |
|
|
26/01/2014 56 GBP Group: Yes |
27/01/2013 56 GBP Group: Yes |
29/01/2012 56 GBP Group: Yes |
30/01/2011 56 GBP Group: Yes |
|
Net Cash Flow from Operations |
1,370,000 |
2,841,000 |
1,450,000 |
1,403,000 |
|
Net Cash Flow before Financing |
814,000 |
3,762,000 |
-54,000 |
-166,000 |
|
Net Cash Flow from Financing |
-830,000 |
-3,284,000 |
7,000 |
-1,034,000 |
|
Increase in Cash |
171,000 |
-2,000 |
34,000 |
-64,000 |
|
|
26/01/2014 |
27/01/2013 |
29/01/2012 |
30/01/2011 |
|
|
56 |
56 |
56 |
56 |
|
|
GBP |
GBP |
GBP |
GBP |
|
|
Group: Yes |
Group: Yes |
Group: Yes |
Group: Yes |
|
Capital employed |
15,359,000 |
15,380,000 |
17,833,000 |
17,025,000 |
|
Name |
26/01/2014 |
27/01/2013 |
29/01/2012 |
30/01/2011 |
|
Pre Tax Profit Margin |
0.75 % |
0.38 % |
1.20 % |
1.56% |
|
Current Ration |
1.17 |
1.17 |
1.18 |
1.14 |
|
Sales or Net Working Capital |
37.59 |
36.74 |
37.74 |
45.42 |
|
Gearing |
40.82 % |
48.87 % |
81.87 % |
91.63% |
|
Equity |
35.66 % |
34.13% |
31.83 % |
29.06 % |
|
Creditor Days |
30.73 |
33.02 |
27.70 |
30.50 |
|
Debtor Days |
18.84 |
19.63 |
16.59 |
19.72 |
|
Liquidity or Acid test |
0.48 |
0.47 |
0.45 |
0.47 |
|
Return on Capital Employed |
6.00 % |
2.84 % |
7.86 % |
10.18% |
|
Return on Total Assets Employed |
2.68 % |
1.29 % |
4.00 % |
4.99 % |
|
Current Debt Ratio |
1.55 % |
1.60 % |
1.54 % |
1.76% |
|
Total Debt Ratio |
1.81 % |
1.93 % |
2.15% |
2.45 % |
|
Stock Turnover Ratio |
10.61 % |
11.04 % |
10.70% |
10.54% |
|
Return on Net Assets Employed |
7.55 % |
3.80 % |
12.62% |
17.25% |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.62.44 |
|
|
1 |
Rs.98.15 |
|
Euro |
1 |
Rs.77.38 |
INFORMATION DETAILS
|
Analysis Done by
: |
RAS |
|
|
|
|
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.