MIRA INFORM REPORT

 

 

Report Date :

02.06.2014

 

IDENTIFICATION DETAILS

 

Name :

SIDNEY MURRAY LIMITED

 

 

Registered Office :

33 Eastcastle Street, London, W1N 7PD, W1W 8ET

 

 

Country :

United Kingdom

 

 

Financials (as on) :

30.06.2013

 

 

Date of Incorporation :

25.10.1963

 

 

Com. Reg. No.:

00778716

 

 

Legal Form :

Private limited with Share Capital

 

 

Line of Business :

·         Wholesaler of clothing and footwear

·         Manufacturer and wholesaler of garments

 

 

No of Employees :

57 (30.06.2013)

 

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 31, 2014

           

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

United Kingdom 

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 summary

 

Company Name                        SIDNEY MURRAY LIMITED

Company No                            00778716

Registered Address                  33 EASTCASTLE STREET

LONDON
W1N 7PD
W1W 8ET

 

Trading Address                      33 Eastcastle Street

London
W1W 8ET

 

Website Address                      http://www.sidney-murray.co.uk

 

Telephone Number                   02075802515

 

TPS                                          No

FPS                                          No

Incorporation Date                   25/10/1963

Type                                         Private limited with Share Capital

Filing Date of Accounts            17/03/2014

Currency                                  GBP

Share Capital                           £50,000

                                   

Principal Activity                      Manufacture and wholesaler of garments.

                                                WHOLESALER OF CLOTHING AND FOOTWEAR

 

 

Commentary

 

No exact match CCJs are recorded against the company.

Sales in the latest trading period increased 4.1% on the previous trading period.

Net Worth decreased by 21.2% during the latest trading period.

A 8.5% decline in Total Assets occurred during the latest trading period.

Pre-tax profits increased by 19.2% compared to the previous trading period.

The company saw a decrease in their Cash Balance of 100% during the latest trading period.

The audit report contains no adverse comments.

The company has undergone recent changes in its directorships.

The company is part of a group.

The company was established over 50 years ago.

 

 

CJ

 

Total Number of Exact CCJs -

0

Total Value of Exact CCJs -

Total Number of Possible CCJs -

0

Total Value of Possible CCJs -

Total Number of Satisfied CCJs -

0

Total Value of Satisfied CCJs -

Total Number of Writs -

-

 

Total Current Directors

4

Total Current Secretaries

1

Total Previous Directors / Company Secretaries

5

 

 

Current Directors

 

Name

Mary Hurley

Date of Birth

09/12/1946

Officers Title

Ms

Nationality

British

Present Appointments

1

Function

Director

Appointment Date

28/10/1996

Address

33 Eastcastle Street, London, W1W 8DW

 

Name

Stewart Murray

Date of Birth

20/05/1948

Officers Title

Mr

Nationality

British

Present Appointments

6

Function

Director

Appointment Date

19/10/2007

Address

33 Eastcastle Street, London, W1W 8DW

 

Name

Robert James Murray

Date of Birth

28/01/1972

Officers Title

Mr

Nationality

British

Present Appointments

4

Function

Director

Appointment Date

01/02/2014

Address

33 Eastcastle Street, London, W1W 8ET

 

Name

Marie Linda Lim Shin Chong

Date of Birth

17/10/1973

Officers Title

Ms

Nationality

British

Present Appointments

1

Function

Director

Appointment Date

01/02/2014

Address

33 Eastcastle Street, London, W1W 8ET

 

Current Company Secretary

 

Name

Stewart Murray

Date of Birth

20/05/1948

Officers Title

Mr

Nationality

British

Present Appointments

6

Function

Company Secretary

Appointment Date

07/08/2006

Address

33 Eastcastle Street, London, W1W 8DW

 

Profit & Loss

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Weeks

52

(%)

52

(%)

52

(%)

78

(%)

52

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

Turnover

£8,991,625

4.1%

£8,634,616

-25.7%

£11,624,860

-18.3%

£14,229,644

23.4%

£11,533,141

Export

-

-

-

-

-

-

-

-

-

Cost of Sales

-

-

-

-

-

-

-

-

-

Gross Profit

-

-

-

-

-

-

-

-

-

Wages & Salaries

£1,603,459

-12%

£1,821,128

-19.1%

£2,251,612

-27.2%

£3,093,990

35.3%

£2,286,450

Directors Emoluments

£118,338

-66.6%

£354,339

-47.2%

£671,573

-23.7%

£880,219

41.3%

£622,896

Operating Profit

-£379,479

18.6%

-£466,083

-168.2%

£683,535

-17.3%

£826,072

82.9%

£451,554

Depreciation

£25,043

-10%

£27,814

-10.2%

£30,986

-38%

£49,956

15.9%

£43,088

Audit Fees

£45,438

69.2%

£26,859

11.5%

£24,095

20.5%

£20,000

11.1%

£18,000

Interest Payments

-

-100%

£1,546

40.9%

£1,097

5.3%

£1,042

-95.4%

£22,439

Pre Tax Profit

-£378,039

19.2%

-£467,600

-168.5%

£682,438

-17.3%

£825,030

91.7%

£430,345

Taxation

£3,706

-97.2%

£133,866

170.6%

-£189,596

11.6%

-£214,447

-108.4%

-£102,887

Profit After Tax

-£374,333

-12.2%

-£333,734

-167.7%

£492,842

-19.3%

£610,583

86.5%

£327,458

Dividends Payable

£73,333

292.8%

£18,667

-84.4%

£120,000

20%

£100,000

-23.1%

£130,000

Retained Profit

-£447,666

-27%

-£352,401

-194.5%

£372,842

-27%

£510,583

158.6%

£197,458

 


Balance Sheet

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Tangible Assets

£113,008

-16.3%

£134,940

-6.2%

£143,814

-7.5%

£155,402

-12.5%

£177,681

Intangible Assets

0

-

0

-

0

-

0

-

0

Total Fixed Assets

£113,008

-16.3%

£134,940

-6.2%

£143,814

-7.5%

£155,402

-12.5%

£177,681

Stock

£1,005,973

12%

£897,911

-14.2%

£1,046,972

0.9%

£1,037,865

19.3%

£869,712

Trade Debtors

£1,323,040

55%

£853,803

-52.2%

£1,784,380

177.5%

£643,097

-54.3%

£1,408,307

Cash

0

-100%

£497,559

-36%

£777,424

-34.8%

£1,193,103

481.1%

£205,307

Other Debtors

£362,749

-46.7%

£680,537

61.1%

£422,396

37.4%

£307,351

5.3%

£291,935

Miscellaneous Current Assets

0

-

0

-

0

-

0

-

0

Total Current Assets

£2,691,762

-8.1%

£2,929,810

-27.3%

£4,031,172

26.7%

£3,181,416

14.6%

£2,775,261

Trade Creditors

£259,724

7.2%

£242,303

33.2%

£181,939

42.2%

£127,907

-46.9%

£240,694

Bank Loans & Overdrafts

£514,055

-

0

-

0

-

0

-

0

Other Short Term Finance

£23,310

275.1%

£6,214

-45%

£11,300

-27.9%

£15,676

50.3%

£10,428

Miscellaneous Current Liabilities

£254,550

-56.2%

£581,730

-58.2%

£1,390,843

39.9%

£993,996

-2.5%

£1,019,050

Total Current Liabilities

£1,051,639

26.7%

£830,247

-47.6%

£1,584,082

39.3%

£1,137,579

-10.4%

£1,270,172

Bank Loans & Overdrafts and LTL

£600,943

398.3%

£120,594

-3.2%

£124,594

17.8%

£105,771

5.9%

£99,885

Other Long Term Finance

£75,277

-

£75,277

-

£75,277

-10%

£83,677

11.2%

£75,277

Total Long Term Liabilities

£86,888

-27.9%

£120,594

-3.2%

£124,594

17.8%

£105,771

5.9%

£99,885

.

Capital & Reserves

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Called Up Share Capital

£50,000

-

£50,000

-

£50,000

-

£50,000

-

£50,000

P & L Account Reserve

£1,616,243

-21.7%

£2,063,909

-14.6%

£2,416,310

18.2%

£2,043,468

33.3%

£1,532,885

Revaluation Reserve

-

-

-

-

-

-

-

-

-

Sundry Reserves

-

-

-

-

-

-

-

-

-

Shareholder Funds

£1,666,243

-21.2%

£2,113,909

-14.3%

£2,466,310

17.8%

£2,093,468

32.3%

£1,582,885

 

Other Financial Items

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Net Worth

£1,666,243

-21.2%

£2,113,909

-14.3%

£2,466,310

17.8%

£2,093,468

32.3%

£1,582,885

Working Capital

£1,640,123

-21.9%

£2,099,563

-14.2%

£2,447,090

19.7%

£2,043,837

35.8%

£1,505,089

Total Assets

£2,804,770

-8.5%

£3,064,750

-26.6%

£4,174,986

25.1%

£3,336,818

13%

£2,952,942

Total Liabilities

£1,138,527

19.7%

£950,841

-44.4%

£1,708,676

37.4%

£1,243,350

-9.2%

£1,370,057

Net Assets

£1,666,243

-21.2%

£2,113,909

-14.3%

£2,466,310

17.8%

£2,093,468

32.3%

£1,582,885

 

Cash Flow

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Net Cashflow from Operations

-

-

-

-

-

-

-

-

£519,640

Net Cashflow before Financing

-

-

-

-

-

-

-

-100%

£267,409

Net Cashflow from Financing

-

-

-

-

-

-

-

-

-£19,802

Increase in Cash

-

-

-

-

-

-

-

-

£247,607

 

Miscellaneous

 

Date Of Accounts

30/06/13

(%)

30/06/12

(%)

30/06/11

(%)

30/06/10

(%)

31/12/08

Contingent Liability

NO

-

NO

-

NO

-

NO

-

NO

Capital Employed

£1,753,131

-21.5%

£2,234,503

-13.8%

£2,590,904

17.8%

£2,199,239

30.7%

£1,682,770

Number of Employees

57

-1.7%

58

-4.9%

61

-12.9%

70

-

70

Auditors

BRIGHT GRAHAME MURRAY

Auditor Comments

The audit report contains no adverse comments

Bankers

LLOYDS TSB BANK PLC

Bank Branch Code

 

Ratios

 

Date Of Accounts

30/06/13

30/06/12

30/06/11

30/06/10

31/12/08

Pre-tax profit margin %

-4.20

-5.42

5.87

5.80

3.73

Current ratio

2.56

3.53

2.54

2.80

2.18

Sales/Net Working Capital

5.48

4.11

4.75

6.96

7.66

Gearing %

36.10

5.70

5.10

5.10

6.30

Equity in %

59.40

69

59.10

62.70

53.60

Creditor Days

10.51

10.21

5.69

4.90

7.59

Debtor Days

53.55

35.99

55.87

24.67

44.44

Liquidity/Acid Test

1.60

2.44

1.88

1.88

1.50

Return On Capital Employed %

-21.56

-20.92

26.33

37.51

25.57

Return On Total Assets Employed %

-13.47

-15.25

16.34

24.72

14.57

Current Debt Ratio

0.63

0.39

0.64

0.54

0.80

Total Debt Ratio

0.68

0.44

0.69

0.59

0.86

Stock Turnover Ratio %

11.18

10.39

9

7.29

7.54

Return on Net Assets Employed %

-22.68

-22.12

27.67

39.40

27.18

 

 

Status History

 

No Status History found

 

 

Previous Company Names

 

No Previous Names found

 


Statistics

 

Group

3 companies

Linkages

0 companies

Countries

In 0 countries

 

Summary

 

Holding Company

SPRINGBOURNE PROPERTIES (LONDON) LIMITED

Ownership Status

Wholly Owned

Ultimate Holding Company

SPRINGBOURNE PROPERTIES (LONDON) LIMITED

 

Group structure

 

Company Name

Registered Number

Latest Key Financials

Consol. Accounts

Turnover

 SPRINGBOURNE PROPERTIES...

 

00494098

30.06.2013

Y

£8,991,625

 SIDNEY MURRAY LIMITED

 

00778716

30.06.2013

N

£8,991,625

 FALCINI LIMITED

 

04587650

30.06.2013

N

 

Statistics

 

Group

3 companies

Linkages

0 companies

Countries

In 0 countries

 

Exact CCJ Details

 

No CCJs found

 


Possible CCJs Details

 

There are no possible CCJ details

 

Writ Details

 

No writs found

 

 

Mortgage Details

 

Mortgage Type:

ALL ASSETS DEBENTURE

Date Charge Created:

11/07/07

Date Charge Registered:

14/07/07

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

LLOYDS TSB COMMERCIAL FINANCE LIMITED

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details:

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

 

Mortgage Type:

DEBENTURE

Date Charge Created:

16/08/00

Date Charge Registered:

17/05/02

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

SPRINGBOURNE PROPERTIES (LONDON) LIMITED

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details:

(INCLUDING TRADE FIXTURES) FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

 

 

 

Mortgage Type:

DEBENTURE

Date Charge Created:

09/08/91

Date Charge Registered:

15/08/91

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

LLOYDS BANK PLC

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details:

(SEE 395 FOR FULL DETAILS) FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDING GOODWILL BOOKDEBTS UNCALLED CAPITAL BUILDINGS FIXTURES FIXED PLANT AND MACHINERY

 

Mortgage Type:

SINGLE DEBENTURE

Date Charge Created:

01/11/79

Date Charge Registered:

06/11/79

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

LLOYDS BANK LTD

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details:

FIXED & FLOATING CHARGE ON THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE INCLUDINGGOODWILL UNCALLED CAPITAL. TOGETHER WITH FIXED AND MOVEABLE PLANTMACHINERY FIXTURES IMPLEMENTS AND UTENSILS

 

 

Mortgage Type:

MORTGAGE

Date Charge Created:

29/11/73

Date Charge Registered:

04/12/73

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

LLOYDS BANK LTD

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE ON ANY ACCOUNT WHATSOEVER

Details:

33 EASTCASTLE STREET LONDON W.1

 

Mortgage Type:

MEM OF DEPOSIT

Date Charge Created:

15/12/65

Date Charge Registered:

17/12/65

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

REGGIE & CO: LTD.

Amount Secured:

£900

Details:

OFFICES & ROOMS FORMING FRONT PART OF BASEMENT OF 26. LEVER ST. MANCHESTER

 


Previous Director/Company Secretaries

 

Name

Current Directorships

Previous Directorships

Blanche Murray

0

4

Blanche Murray

0

4

Sidney Murray

0

4

Howard Murray

0

4

John David Ledgard

2

2

 

Average Invoice Value

£21.46

Invoices available

13

Paid

13

Outstanding

0

 

 

 

Trade Payment Data is information that we collect from selected third party partners who send us information about their whole sales ledger.

 

Within Terms

0-30 Days

31-60 Days

61-90 Days

91+ Days

Paid

3

7

2

1

0

Outstanding

0

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.03

UK Pound

1

Rs.98.91

Euro

1

Rs.80.33

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

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%)

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.