MIRA INFORM REPORT

 

 

Report Date :

11.10.2014

 

IDENTIFICATION DETAILS

 

Name :

N. VOGEL & SONS LIMITED

 

 

Formerly Known As :

BOFFJEWEL LIMITED

 

 

Registered Office :

Suite C 100 Hatton Garden London EC1N 8NX

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.05.2013

 

 

Date of Incorporation :

13.02.1984

 

 

Legal Form :

Private Limited with Share Capital

 

 

Line of Business :

·         Manufacturer of Jewellery and Related Articles.

·         Manufacturing Jewelers, Diamonds Merchants and Trading In Watches.

 

 

No. of Employees :

17

 

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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


REGISTERED NAME & COMPANY SUMMARY

 

N. VOGEL & SONS LIMITED

 

 

 

 

DIRECTORS/MANAGEMENT

 

Current Directors

 

Name

David Vogel

Date of Birth

11/09/1952

Officers Title

Mr

Nationality

British

Present Appointments

3

Function

Director

Appointment Date

26/12/1991

 

 

Address

68 Princes Park Avenue, London, NW11 0JX

Disqualified

 

Disqualified End Date

 

Disqualification Exception

No

 

 

 

 

Name

Jeffrey Vogel

Date of Birth

23/04/1969

Officers Title

Mr

Nationality

British

Present Appointments

4

Function

Director

Appointment Date

12/02/2001

 

 

Address

53 Ashbourne Avenue, London, NW11 0DT

Disqualified

 

Disqualified End Date

 

Disqualification Exception

No

 

 

 

 

Name

Stephen Vogel

Date of Birth

07/03/1971

Officers Title

Mr

Nationality

British

Present Appointments

2

Function

Director

Appointment Date

12/02/2001

 

 

Address

18 Ashbourne Avenue, London, Nw11 0dr, NW11 0DR

Disqualified

 

Disqualified End Date

 

Disqualification Exception

No

 

 

 

 

Name

Marc Vogel

Date of Birth

15/05/1972

Officers Title

Mr

Nationality

British

Present Appointments

6

Function

Director

Appointment Date

12/02/2001

 

 

Address

10 Eastside Road, London, NW11 0BA

Disqualified

 

Disqualified End Date

 

Disqualification Exception

No

 

 

 

 

Current Company Secretary

Name

David Vogel

Date of Birth

11/09/1952

Officers Title

Mr

Nationality

British

Present Appointments

3

Function

Company Secretary

Appointment Date

26/12/1991

 

 

Address

68 Princes Park Avenue, London, NW11 0JX

 

Previous Director/Company Secretaries

Name

Current Directorships

Previous Directorships

Nathan Vogel

1

2

Francine Sophie Vogel

0

2

 

 

NEGATIVE INFORMATION

 

Mortgage Summary

Total Mortgage              1

Outstanding                  1

Satisfied                       0

 

 

Trade Debtors / Bad Debt Summary

Total Number of Documented Trade                   12

Total Value of Documented Trade                      £68,790

 

CCJ

Total Number of Exact CCJs -

0

Total Value of Exact CCJs -

D:\MiraInform\CreditReports\UNProcessed\My Documents\Documents and SettingsCS03DesktopCreditsafe Templatesfor entryCCJDetails.aspx?CompanyNumber=01791235

Total Number of Possible CCJs -

1

Total Value of Possible CCJs -

£2,838

Total Number of Satisfied CCJs -

0

Total Value of Satisfied CCJs -

D:\MiraInform\CreditReports\UNProcessed\My Documents\Documents and SettingsCS03DesktopCreditsafe Templatesfor entryCCJDetails.aspx?CompanyNumber=01791235

Total Number of Writs -

-

 

 

 

D:\MiraInform\CreditReports\UNProcessed\My Documents\Documents and SettingsCS03DesktopCreditsafe Templatesfor entryCCJDetails.aspx?CompanyNumber=01791235Possible CCJ Details

Date

Court

Amount

Status

Case Number

Date Paid

Registered CCJ / CJ Details

31/12/2009

BANBURY

£2,838

Judgement

9ZA03918

-

N VOGEL & SONS LTD, 10 EASTSIDE ROAD, LONDON, , , NW11 0BA

 

Mortgage Details

Mortgage Type:

DEED OF CHARGE OVER CREDIT BALANCES

Date Charge Created:

04/12/03

 

 

Date Charge Registered:

11/12/03

 

 

Date Charge Satisfied:

-

 

 

Status:

OUTSTANDING

 

 

Person(s) Entitled:

BARCLAYS BANK PLC

Amount Secured:

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

Details:

DETAILS OF CHARGED ACCOUNT BARCLAYS BANK PLC RE N.VOGEL & SONS LIMITED CUSINESSPREMIUM ACCOUNT ACCOUNT NUMBER 90871834 THE CHARGE CREATES A FIXED CHARGE OVERALL THE DEPOSIT(S) REFERRED TO IN THE SCHEDULE TO THE FORM 395 (INCLUDING ALL OR ANY PART OF THE MONEY PAYABLE PURSUANTTO SUCH DEPOSIT(S) AND THE DEBTS REPRESENTED THEREBY) TOGETHER WITH ALL INTEREST FROM TIME TO TIME ACCRUING THEREON IT ALSOCREATES AN ASSIGNMENT BY THE CHARGOR FOR THE PURPOSES OF AND TO GIVE EFFECTTO THE SECURITY OVER THERIGHT OF THE CHARGOR TO REQUIRE REPAYMENT OF SUCH DEPOSIT(S) AND INTEREST THEREON

 

 

SHARE & SHARE CAPITAL INFORMATION

 

Top 20 Shareholders

Name

Currency

Share Count

Share Type

Nominal Value

% of Total Share Count

DAVID VOGEL

GBP

13,200

ORDINARY

1

26.4

STEVEN VOGEL

GBP

10,600

ORDINARY

1

21.2

MARC VOGEL

GBP

10,599

ORDINARY

1

21.2

JEFFREY VOGEL

GBP

10,601

ORDINARY

1

21.2

ELIANE VOGEL

GBP

5,000

ORDINARY

1

10

 

 

PAYMENT INFORMATION

 

Average Invoice Value

£322.14

Invoices available

56

Paid

56

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

54

1

0

0

1

Outstanding

0

0

0

0

0

 

 


GROUP STRUCTURE & AFFILIATED COMPANIES

 

Group structure

No group structure

 

 

FINANCIAL INFORMATION

 

 

Profit & Loss

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Weeks

52

(%)

52

(%)

52

(%)

52

(%)

52

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

Turnover

£15,145,389

1.6%

£14,913,622

-30.5%

£21,444,354

36.4%

£15,717,631

34.9%

£11,649,485

Export

-

-

-

-

-

-

-

-

£9,099,599

Cost of Sales

£13,867,996

2.5%

£13,530,526

-31%

£19,615,043

35.9%

£14,437,616

42.8%

£10,108,407

Gross Profit

£1,277,393

-7.6%

£1,383,096

-24.4%

£1,829,311

42.9%

£1,280,015

-16.9%

£1,541,078

Wages & Salaries

£395,991

4.4%

£379,370

-2.5%

£389,007

-2.8%

£400,096

5.9%

£377,727

Directors Emoluments

£174,680

-

£174,680

4%

£167,960

-11.1%

£188,855

12.3%

£168,110

Operating Profit

£426,335

-40.2%

£713,318

-28.5%

£997,016

136.5%

£421,484

-42.4%

£731,881

Depreciation

£4,000

-15%

£4,706

-15.5%

£5,566

-14.6%

£6,518

-13.3%

£7,514

Audit Fees

£9,500

5.6%

£9,000

-

£9,000

-47.1%

£17,000

-

£17,000

Interest Payments

£42,048

-15.1%

£49,515

-7.6%

£53,589

17%

£45,783

-16.3%

£54,697

Pre Tax Profit

£384,287

-42.1%

£663,803

-29.6%

£943,427

151.1%

£375,701

-44.5%

£677,184

Taxation

-£81,445

48.8%

-£159,147

36.9%

-£252,227

-193.1%

-£86,055

51.1%

-£176,014

Profit After Tax

£302,842

-40%

£504,656

-27%

£691,200

138.6%

£289,646

-42.2%

£501,170

Dividends Payable

-

-

-

-100%

£120,000

20%

£100,000

42.9%

£70,000

Retained Profit

£302,842

-40%

£504,656

-11.6%

£571,200

201.2%

£189,646

-56%

£431,170

 

Balance Sheet

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Tangible Assets

£22,665

-15%

£26,665

-15%

£31,371

-15.1%

£36,937

-13.3%

£42,585

Intangible Assets

0

-

0

-

0

-

0

-

0

Total Fixed Assets

£22,665

-15%

£26,665

-15%

£31,371

-15.1%

£36,937

-13.3%

£42,585

Stock

£6,271,630

20.5%

£5,203,803

115.1%

£2,419,566

-22.9%

£3,139,509

-10.1%

£3,493,406

Trade Debtors

£1,412,604

-27.7%

£1,954,696

-53.5%

£4,203,682

46.7%

£2,865,704

-13.8%

£3,324,353

Cash

£26,700

999.9%

£11

-100%

£1,405,522

999.9%

£66,724

893.2%

£6,718

Other Debtors

£322,357

-35.6%

£500,516

7.4%

£466,038

28.5%

£362,697

54.3%

£235,056

Miscellaneous Current Assets

0

-

0

-

0

-

0

-

0

Total Current Assets

£8,033,291

4.9%

£7,659,026

-9.8%

£8,494,808

32%

£6,434,634

-8.9%

£7,059,533

Trade Creditors

£1,509,366

13%

£1,335,313

11.3%

£1,199,609

-14.5%

£1,403,289

-38%

£2,261,812

Bank Loans & Overdrafts

£967,997

13.6%

£852,397

-56.3%

£1,950,042

107.2%

£941,010

36.5%

£689,388

Other Short Term Finance

£18,863

-91.2%

£213,814

-63.3%

£582,179

999.9%

£4,697

-97.3%

£171,285

Miscellaneous Current Liabilities

£286,515

-8.7%

£313,794

-4.5%

£328,632

44.1%

£228,058

-17%

£274,762

Total Current Liabilities

£2,782,741

2.5%

£2,715,318

-33.1%

£4,060,462

57.6%

£2,577,054

-24.1%

£3,397,247

Bank Loans & Overdrafts and LTL

£967,997

13.6%

£852,397

-56.3%

£1,950,042

107.2%

£941,010

36.5%

£689,388

Other Long Term Finance

0

-

0

-

0

-

0

-

0

Total Long Term Liabilities

0

-

0

-

0

-

0

-

0

 

Capital & Reserves

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Called Up Share Capital

£50,000

-

£50,000

-

£50,000

-

£50,000

-

£50,000

P & L Account Reserve

£5,223,215

6.2%

£4,920,373

11.4%

£4,415,717

14.9%

£3,844,517

5.2%

£3,654,871

Revaluation Reserve

-

-

-

-

-

-

-

-

-

Sundry Reserves

-

-

-

-

-

-

-

-

-

Shareholder Funds

£5,273,215

6.1%

£4,970,373

11.3%

£4,465,717

14.7%

£3,894,517

5.1%

£3,704,871

 

Other Financial Items

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Net Worth

£5,273,215

6.1%

£4,970,373

11.3%

£4,465,717

14.7%

£3,894,517

5.1%

£3,704,871

Working Capital

£5,250,550

6.2%

£4,943,708

11.5%

£4,434,346

15%

£3,857,580

5.3%

£3,662,286

Total Assets

£8,055,956

4.8%

£7,685,691

-9.9%

£8,526,179

31.7%

£6,471,571

-8.9%

£7,102,118

Total Liabilities

£2,782,741

2.5%

£2,715,318

-33.1%

£4,060,462

57.6%

£2,577,054

-24.1%

£3,397,247

Net Assets

£5,273,215

6.1%

£4,970,373

11.3%

£4,465,717

14.7%

£3,894,517

5.1%

£3,704,871

 

Cash Flow

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Net Cashflow from Operations

£271,513

-12.4%

£310,013

-31.4%

£452,162

60.5%

£281,762

-31.2%

£409,476

Net Cashflow before Financing

£106,040

75.3%

£60,499

-55.3%

£135,429

999.9%

£4,820

-97.9%

£224,779

Net Cashflow from Financing

-£248,330

6.1%

-£264,486

-999.9%

-£7,663

-237.7%

£5,563

112.8%

-£43,324

Increase in Cash

-£142,290

30.2%

-£203,987

-259.7%

£127,766

999.9%

£10,383

-94.3%

£181,455

 

 

Miscellaneous

Date Of Accounts

31/05/13

(%)

31/05/12

(%)

31/05/11

(%)

31/05/10

(%)

31/05/09

Contingent Liability

YES

-

YES

-

YES

-

YES

-

YES

Capital Employed

£5,273,215

6.1%

£4,970,373

11.3%

£4,465,717

14.7%

£3,894,517

5.1%

£3,704,871

Number of Employees

17

-

17

-

17

-

17

-

17

Auditors

ROSENTHAL & CO

Auditor Comments

The audit report contains no adverse comments

Bankers

LLOYDS TSB BANK PLC

Bank Branch Code

 

 

 

Ratios

Date Of Accounts

31/05/13

31/05/12

31/05/11

31/05/10

31/05/09

Pre-tax profit margin %

2.54

4.45

4.40

2.39

5.81

Current ratio

2.89

2.82

2.09

2.50

2.08

Sales/Net Working Capital

2.88

3.02

4.84

4.07

3.18

Gearing %

18.40

17.10

43.70

24.20

18.60

Equity in %

65.50

64.70

52.40

60.20

52.20

Creditor Days

36.27

32.59

20.36

32.49

70.67

Debtor Days

33.95

47.70

71.35

66.36

103.87

Liquidity/Acid Test

0.63

0.90

1.49

1.27

1.04

Return On Capital Employed %

7.28

13.35

21.12

9.64

18.27

Return On Total Assets Employed %

4.77

8.63

11.06

5.80

9.53

Current Debt Ratio

0.52

0.54

0.90

0.66

0.91

Total Debt Ratio

0.52

0.54

0.90

0.66

0.91

Stock Turnover Ratio %

41.40

34.89

11.28

19.97

29.98

Return on Net Assets Employed %

7.28

13.35

21.12

9.64

18.27

 

Creditor Details

 

Total Number

Total Value

Trade Creditors

0

-

 

No Creditor Data

 

Trade Debtors / Bad Debt Detail

 

Total Number of Documented Trade

Total Value of Documented Trade

Trade Debtors

12

£68,790

 

Company Name

Amount

Statement Date

Daniel James Portsmouth Limited

£27,797

31/01/2011

D J Gold Depot Limited

£9,256

23/01/2012

Rubinstein Keightley Ltd

£6,066

20/07/2012

Jo Raynor Limited

£6,000

10/09/2010

Argento Jewellers Limited

£5,390

17/12/2009

Hidden Gem Jewellers Ltd

£5,278

29/03/2010

Gaindale Limited

£3,666

01/10/2009

Neal Gray Jewellers Ltd

£1,998

18/06/2012

Helen Hulston Limited

£1,128

22/09/2010

Baubles The Jewellers Limited

£786

25/06/2010

Jewellery Sales Limited

£725

17/02/2010

Amore Exclusive Jewellery Limited

£700

22/05/2014

 

 

FOREIGN EXCHANGE RATES

 

N/A

 

 

ADDITIONAL INFORMATION

 

Status History

No Status History found.

 

Event History

Date

Description

08/03/2014

New Accounts Filed

08/03/2014

New Accounts Filed

01/01/2014

Annual Returns

08/03/2013

New Accounts Filed

08/03/2013

New Accounts Filed

02/02/2013

Annual Returns

08/03/2012

New Accounts Filed

08/03/2012

New Accounts Filed

10/01/2012

Annual Returns

04/02/2011

Annual Returns

04/02/2011

New Accounts Filed

02/03/2010

New Accounts Filed

02/03/2010

New Accounts Filed

04/01/2010

Annual Returns

31/05/2009

New Accounts Filed

 

Show more

Show more

 


Previous Company Names

 

Date

Previous Name

03/05/1984

BOFFJEWEL LIMITED

 

 

NOTES & COMMENTS

 

Commentary

No exact match CCJs are recorded against the company.

Sales in the latest trading period increased 1.6% on the previous trading period.

Net Worth increased by 6.1% during the latest trading period.

Pre-tax profits decreased by 42.1% compared to the previous trading period.

 

A 4.8% growth in Total Assets occurred during the latest trading period.

The company saw an increase in their Cash Balance of 999.9% during the latest trading period.

The audit report contains no adverse comments.

No recent changes in directorship are recorded.

The company is not part of a group.

The company was established over 30 years ago.

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.16

UK Pound

1

Rs.98.62

Euro

1

Rs.77.67

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NIT

 

               

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.