|
Report No. : |
304106 |
|
Report Date : |
27.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
HEXSTONE LTD. |
|
|
|
|
Formerly Known As : |
W.M.OWLETT & SONS LIMITED |
|
|
|
|
Registered Office : |
Opal Way, Stone Business Park Stone, Staffordshire St15 0SW |
|
|
|
|
Country : |
United Kingdom |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
03.06.1947 |
|
|
|
|
Com. Reg. No.: |
00436243 |
|
|
|
|
Legal Form : |
Private limited with Share Capital |
|
|
|
|
Line of Business : |
|
|
|
|
|
No. of Employee : |
296 |
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
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 |
|
HEXSTONE LTD. |
Telephone |
01785 811300 |
|
OPAL WAY |
Fax |
01785 817199 |
|
STONE BUSINESS PARK STONE STAFFORDSHIRE ST15 0SW United Kingdom |
Website |
www.owlett-jaton.com |
|
Company Number: |
00436243 |
Status: |
Active - Accounts Filed |
|
Foundation: |
03/06/1947 |
VAT No: |
GB890195794 |
|
Company trades in an industry with a lower level of corporate failures. This company has been treated as a Large company in respect of the rating/limit generated. This company’s ratio of total liabilities to total assets indicates the presence of moderate equity funding. |
Legal
form
Private limited with Share Capital
Foundation
03/06/1947
Company
No.
00436243
Previous
Names
|
Date
of Change |
Previous
Name |
|
07/08/2006 |
W.M.OWLETT & SONS LIMITED |
Shareholders
|
Name |
Currency |
Number
of |
Share
type |
Nominal
value |
|
|
|
shares |
|
|
|
ZYLO LTD |
GBP |
100,000 |
ORDINARY |
1 |
|
Total Share Capital |
|
|
|
GBP 100,000 |
Management
|
Directors |
|
|
|
|
|
Name |
Address: |
Date
of |
Nationality |
Appointment |
|
|
|
birth |
|
date |
|
Mr Douglas Talbot McNair |
Opal Way, Stone Business Park, Stone, Staffordshire ST15
0SW |
16/08/1947 |
British |
|
|
Mr Keith Harrison |
Opal Way, Stone Business Park, Stone, Staffordshire ST15
0SW |
26/08/1952 |
British |
01/11/2006 |
|
Mr Stephen Davies |
Opal Way, Stone Business Park, Stone, Staffordshire ST15
0SW |
24/08/1959 |
British |
01/11/2006 |
|
Mr Roger David Goddard |
Opal Way, Stone Business Park Stone, Staffordshire ST15 0SW |
25/11/1953 |
British |
|
|
Mr Geoffrey Alan |
Opal Way, Stone Business Park, Stone, Staffordshire ST15
0SW |
10/04/1946 |
British |
01/11/2006 |
Company Secretary
|
Name |
Address: |
Appointment |
|
Mr William Sones Woof |
Opal Way, Stone Business Park, Stone, |
|
Other Known Addresses
2 Horace Road, Kingston-upon-thames, Surrey KT1 2SL
20 Shenley Pavilions, Chalkdell Drive, Shenley Wood, Milton Keynes, Buckinghamshire MK5 6LB
Beldray Park-Mount Pleasant, Bilston, West Midlands WV14 7NH
Cherry Orchard North, Kembrey Park, Swindon, Wiltshire SN2 8UH
Opal Way, Stone Business Park, Stone, Staffordshire ST15 0SW
Unit A4, Old Power Way, Lowfields Business Park, Elland, West Yorkshire HX5 9DE
Victoria Way, Admirals Park, Crossways, Dartford, Kent DA2 6QD
|
Company
No. |
Name |
Status |
Country |
|
|||
|
Ultimate
parent |
|
||||||
|
US15718021 |
BLACKFRIARS CORP |
Non Trading |
USA |
|
|||
|
Affiliated
companies |
|
||||||
|
FC011246 |
KIPPINGTON ROAD LIMITED |
Non Trading |
United Kingdom |
|
|||
|
01521896 |
ELECTRICENTER LIMITED |
Non Trading |
United Kingdom |
|
|||
|
00678922 |
MOUNTBOND LIMITED |
Non Trading |
United Kingdom |
|
|||
|
07111792 |
MARLOWE HOLDINGS LIMITED |
Active |
United Kingdom |
|
|||
|
00462411 |
MARLOWE HOLDINGS INVESTMENTS |
Active |
United Kingdom |
|
|||
|
|
LIMITED |
|
|
|
|||
|
00381796 |
WATERHOUSE ELECTRICAL WHOLESALERS |
Non Trading |
United Kingdom |
|
|||
|
|
LIMITED |
|
|
|
|||
|
00481582 |
J.E. WILDBORE LIMITED |
Non Trading |
United Kingdom |
|
|||
|
00537971 |
SPECIALIST INSTRUMENT SERVICES LIMITED |
Non Trading |
United Kingdom |
|
|||
|
00556487 |
SPECIALIST LAMP DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
|
|||
|
01043129 |
JBM HOLDINGS LIMITED |
Non Trading |
United Kingdom |
|
|||
|
01384086 |
SABEL ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
|
|||
|
02821732 |
CABLE MANAGEMENT CENTRE LIMITED |
Non Trading |
United Kingdom |
|
|||
|
03069064 |
KNUTSFORD PROPERTIES LIMITED |
Active |
United Kingdom |
|
|||
|
03516881 |
PULSE ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
|
|||
|
05159839 |
MARLOWE DC PENSION TRUSTEES LIMITED |
Active |
United Kingdom |
|
|||
|
05697089 |
EDMUNDSON EXPORT LIMITED |
Non Trading |
United Kingdom |
|
|||
|
05781471 |
A. & D. CARTWRIGHT DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
06026715 |
TUFF RUSCOE HOLDINGS LIMITED |
Non Trading |
United Kingdom |
||||
|
02488608 |
ROWLEY ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
06135008 |
E.P.H. SUPPLIES (WHOLESALE) LIMITED |
Non Trading |
United Kingdom |
||||
|
08328827 |
TRADESPARKY LIMITED |
Active |
United Kingdom |
||||
|
SC061083 |
A&DCDL LIMITED |
Non Trading |
United Kingdom |
||||
|
SC133197 |
BARWELL ENTERPRISES LIMITED |
Non Trading |
United Kingdom |
||||
|
00734186 |
BENNETT & FOUNTAIN LIMITED |
Active |
United Kingdom |
||||
|
03460011 |
ADVANCE ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
00175447 |
THE BRITISH CENTRAL ELECTRICAL COMPANY LIMITED |
Non Trading |
United Kingdom |
||||
|
04361967 |
CABLE MANAGEMENT CENTRE (SOUTH WEST) LIMITED |
Non Trading |
United Kingdom |
||||
|
01187708 |
EDMUNDSON DISTRIBUTION LIMITED |
Non Trading |
United Kingdom |
||||
|
02667012 |
EDMUNDSON ELECTRICAL LIMITED |
Active |
United Kingdom |
||||
|
01423069 |
EDMUNDSON ELECTRICAL PENSION TRUSTEES LIMITED |
Active |
United Kingdom |
||||
|
01267252 |
ELECTRIC CENTER LIMITED |
Non Trading |
United Kingdom |
||||
|
00396158 |
ELECTRICAL AND RADIO DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
03660895 |
EUROPEAN LAMP GROUP LIMITED |
Non Trading |
United Kingdom |
||||
|
03638035 |
ELG RELAMP LIMITED |
Non Trading |
United Kingdom |
||||
|
03638043 |
ELG PUBLISHING LIMITED |
Non Trading |
United Kingdom |
||||
|
04920069 |
LAMPWAYS LIMITED |
Non Trading |
United Kingdom |
||||
|
01297669 |
G C G ELECTRICAL WHOLESALERS LIMITED |
Non Trading |
United Kingdom |
||||
|
01928529 |
HEXSTONE HOLDINGS LIMITED |
Active |
United Kingdom |
||||
|
00724405 |
SWIFT HARDWARE DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
01728698 |
D.K. EAST LIMITED |
Non Trading |
United Kingdom |
||||
|
SC077997 |
S&MCL LIMITED |
Non Trading |
United Kingdom |
||||
|
00378046 |
JACK HINTON (ELECTRICAL) LIMITED |
Non Trading |
United Kingdom |
||||
|
03646817 |
J S C ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
02723962 |
MARLOWE INVESTMENTS LIMITED |
Non Trading |
United Kingdom |
||||
|
00573603 |
G A NICHOLAS LIMITED |
Non Trading |
United Kingdom |
||||
|
SC079442 |
SCOTT-COPPOLA ELECTRICAL DISTRIBUTORS LIMITED |
Non Trading |
United Kingdom |
||||
|
02510531 |
VINK HOLDINGS LIMITED |
Active |
United Kingdom |
||||
|
01220776 |
AMARI PLASTICS PUBLIC LIMITED COMPANY |
Active |
United Kingdom |
||||
|
01080385 |
SELF-ADHESIVE SUPPLIES LIMITED |
Non Trading |
United Kingdom |
||||
|
01435830 |
STEPHEN WEBSTER PLASTICS LIMITED |
Non Trading |
United Kingdom |
||||
|
01511231 |
A.I. INTERNATIONAL LAMINATES LIMITED |
Non Trading |
United Kingdom |
||||
|
01579960 |
UKAP LIMITED |
Non Trading |
United Kingdom |
||||
|
02062586 |
F.M.P. PLASTICS LIMITED |
Non Trading |
United Kingdom |
||||
|
03789344 |
AMARI PLASTICS PENSION TRUSTEES LIMITED |
Non Trading |
United Kingdom |
||||
|
05739845 |
RECYCLED PLASTICS LIMITED |
Non Trading |
United Kingdom |
||||
|
6491693 |
GRAPHIC PRINTING TECHNOLOGIES LTD |
Non Trading |
United Kingdom |
||||
|
03861230 |
KENILWORTH DAYLIGHT CENTRE LIMITED |
Non Trading |
United Kingdom |
||||
|
02741911 |
MARCO INDUSTRIES LIMITED |
Non Trading |
United Kingdom |
||||
|
04101213 |
A C M INDUSTRIES LIMITED |
Non Trading |
United Kingdom |
||||
|
01347169 |
PLASTESTRIP (PROFILES) LIMITED |
Non Trading |
United Kingdom |
||||
|
04258105 |
WESTERN ELECTRICAL HOLDING LIMITED |
Active |
United Kingdom |
||||
|
01962789 |
WESTERN ELECTRICAL LIMITED |
Active |
United Kingdom |
||||
|
02909003 |
WESTERN ELECTRICAL WHOLESALE LIMITED |
Non Trading |
United Kingdom |
||||
|
03004557 |
EXETER ELECTRICAL WHOLESALERS LIMITED |
Non Trading |
United Kingdom |
||||
|
03517002 |
PLYMOUTH ELECTRICAL WHOLESALERS LIMITED |
Non Trading |
United Kingdom |
||||
|
07169428 |
E-SUPPLY LIMITED |
Pending |
United Kingdom |
||||
|
02175078 |
CORNWALL ELECTRICAL WHOLESALERS LIMITED |
Non Trading |
United Kingdom |
||||
|
02434166 |
JCP FIXINGS LIMITED |
Non Trading |
United Kingdom |
||||
|
03699509 |
SRB LIMITED |
Non Trading |
United Kingdom |
||||
|
01960994 |
STAINLESS THREADED FASTENERS LIMITED |
Non Trading |
United Kingdom |
||||
|
02963719 |
GALAXY FASTENERS LIMITED |
Non Trading |
United Kingdom |
||||
|
03020185 |
ICON FASTENERS LIMITED |
Non Trading |
United Kingdom |
||||
|
03964352 |
STF EXPORT LIMITED |
Non Trading |
United Kingdom |
||||
|
Subsidiary
companies |
|||||||
|
01331197 |
W M OWLETT & SONS LIMITED |
Non Trading |
United Kingdom |
||||
|
03112228 |
OWLETT-JATON LIMITED |
Non Trading |
United Kingdom |
||||
|
01284262 |
JATON LIMITED |
Non Trading |
United Kingdom |
||||
|
Immediate parent |
|||||||
|
04997457 |
ZYLO LIMITED |
Active |
United Kingdom |
||||
|
Main activity |
|
|
Principal Activity |
The wholesale of fasteners, industrial engineering products, hardware and ironmongery. |
|
SIC03 |
Wholesale hardware, plumbing etc. |
|
SIC07 |
Wholesale of hardware, plumbing and heating equipment and supplies |
Turnover and
Employees
|
Date
of Accounts |
Turnover |
Employees |
|
31/12/2011 |
GBP 63,585,000 |
328 |
|
31/12/2012 |
GBP 54,437,000 |
304 |
|
31/12/2013 |
GBP 55,357,000 |
296 |
Banks
|
Bank Name |
Bank Branch Sort
Code |
|
BARCLAYS BANK PLC |
|
Auditor
Auditor
name
PRICEWATERHOUSECOOPERS LLP
Events
Company
history
|
Date |
Action |
|
06/10/2010 |
New Accounts Filed |
|
06/10/2010 |
New Accounts Filed |
|
25/10/2010 |
Annual Returns |
|
10/10/2011 |
New Accounts Filed |
|
10/10/2011 |
New Accounts Filed |
|
17/10/2011 |
Annual Returns |
|
12/10/2012 |
New Accounts Filed |
|
12/10/2012 |
New Accounts Filed |
|
26/10/2012 |
Annual Returns |
|
28/09/2013 |
New Accounts Filed |
|
22/10/2013 |
Annual Returns |
|
06/09/2014 |
New Accounts Filed |
|
20/10/2014 |
Annual Returns |
|
20/10/2014 |
Annual Returns |
|
20/10/2014 |
Annual Returns |
|
Mortgages |
|
|
Charge created |
27/11/1980 |
|
Charge registered |
28/11/1980 |
|
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 |
F/H LAND TO THE NORTH EAST OF SANDPIT ROAD DARTFORD, KENT. |
|
|
|
|
Charge created |
03/12/1992 |
|
Charge registered |
11/12/1992 |
|
Status |
SATISFIED |
|
Entitled person |
HILL SAMUEL COMMERCIAL FINANCE LIMITED |
|
Secured amount |
ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE CHARGEE UNDER
THE CHARGE |
|
Mortgage detail |
FIXED CHARGE OVER ALL THE BOOKDEBTS |
|
|
|
|
Charge created |
01/05/2007 |
|
Charge registered |
09/05/2007 |
|
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 |
FIXED AND FLOATING CHARGES OVER THE UNDERTAKING AND ALL PROPERTY AND
ASSETS PRESENT AND FUTURE INCLUDING GOODWILL UNCALLED CAPITAL BUILDINGS FIXTURES
PLANT ANDMACHINERY SEE THE MORTGAGE CHARGE DOCUMENT FOR FULL DETAILS |
|
|
|
|
Charge created |
01/06/2011 |
|
Charge registered |
10/06/2011 |
|
Status |
OUTSTANDING |
|
Entitled person |
ANDREW LOWRIE STEPHEN DAVIES AND ROGER GODDARD |
|
Secured amount |
ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY TO THE SECURED PARTY
ON ANY ACCOUNT WHATSOEVER UNDER THE TERMS OF THE AFOREMENTIONED INSTRUMENT
CREATING OR EVIDENCING THE CHARGE |
|
Mortgage detail |
FIRST FLOATING CHARGE ALL PRESENT AND FUTURE ASSETS AND UNDERTAK- |
County Court
Judgments (CCJs)
There are no County Court Judgments listed against this company
Profit & Loss
|
|
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 |
|
Turnover |
55,357,000 |
54,437,000 |
63,585,000 |
54,320,000 |
|
Export |
1,681,000 |
1,741,000 |
2,274,000 |
799,000 |
|
Cost of Sales |
38,612,000 |
37,857,000 |
41,782,000 |
35,902,000 |
|
Gross Profit |
16,745,000 |
16,580,000 |
21,803,000 |
18,418,000 |
|
Wages And Salaries |
6,627,000 |
6,756,000 |
7,923,000 |
6,667,000 |
|
Directors Emoluments |
332,000 |
367,000 |
421,000 |
294,000 |
|
Operating
Profit |
1,987,000 |
2,136,000 |
5,670,000 |
4,162,000 |
|
Depreciation |
378,000 |
352,000 |
451,000 |
320,000 |
|
Audit Fees |
36,000 |
35,000 |
45,000 |
30,000 |
|
Interests Payments |
0 |
7,000 |
59,000 |
78,000 |
|
Pre
Tax Profit |
2,125,000 |
2,230,000 |
-2,412,000 |
4,152,000 |
|
Taxation |
-572,000 |
-508,000 |
514,000 |
1,291,000 |
|
Profit After Tax |
1,553,000 |
1,722,000 |
-1,898,000 |
5,443,000 |
|
Dividends Payable |
0 |
0 |
0 |
0 |
|
Retained
Profit |
1,553,000 |
1,722,000 |
-1,898,000 |
5,443,000 |
Balance Sheet
|
|
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 |
|
Tangible Assets |
792,000 |
942,000 |
904,000 |
2,637,000 |
|
Intangible Assets |
167,000 |
267,000 |
0 |
0 |
|
Total Fixed
Assets |
959,000 |
1,209,000 |
904,000 |
2,637,000 |
|
Stock |
17,108,000 |
17,670,000 |
21,001,000 |
16,244,000 |
|
Trade Debtors |
11,204,000 |
10,856,000 |
13,268,000 |
9,937,000 |
|
Cash |
6,960,000 |
1,678,000 |
10,398,000 |
5,088,000 |
|
Other Debtors |
839,000 |
1,068,000 |
1,198,000 |
2,195,000 |
|
Miscellaneous Current Assets |
12,183,000 |
12,565,000 |
0 |
0 |
|
Total Current
Assets |
48,294,000 |
43,837,000 |
45,865,000 |
33,464,000 |
|
Trade Creditors |
8,268,000 |
5,159,000 |
6,082,000 |
6,861,000 |
|
Bank Loans and Overdraft |
0 |
0 |
0 |
0 |
|
Other Short Term Finance |
9,442,000 |
9,446,000 |
9,443,000 |
1,567,000 |
|
Miscellaneous Current Liabilities |
1,418,000 |
1,673,000 |
2,225,000 |
1,296,000 |
|
Total Current
Liabilities |
19,128,000 |
16,278,000 |
17,750,000 |
9,724,000 |
|
Bank Loans and Overdrafts LTL |
815,000 |
1,011,000 |
2,984,000 |
2,724,000 |
|
Other Long Term Finance |
2,000 |
2,000 |
2,002,000 |
2,002,000 |
|
Total Long Term
Liabilities |
815,000 |
1,011,000 |
2,984,000 |
2,724,000 |
Capital &
Reserves
|
|
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 |
|
Called Up Share Capital |
100,000 |
100,000 |
100,000 |
100,000 |
|
P and L Account Reserve |
29,210,000 |
27,657,000 |
25,935,000 |
23,553,000 |
|
Revaluation Reserve |
0 |
0 |
0 |
0 |
|
Sundry Reserves |
0 |
0 |
0 |
0 |
|
Shareholders
Funds |
29,310,000 |
27,757,000 |
26,035,000 |
23,653,000 |
Other
Financial Items
|
|
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
Worth |
29,143,000 |
27,490,000 |
26,035,000 |
23,653,000 |
|
Working
Capital |
29,166,000 |
27,559,000 |
28,115,000 |
23,740,000 |
|
Total
Assets |
49,253,000 |
45,046,000 |
46,769,000 |
36,101,000 |
|
Total
Liabilities |
19,943,000 |
17,289,000 |
20,734,000 |
12,448,000 |
|
Net
Assets |
29,310,000 |
27,757,000 |
26,035,000 |
23,653,000 |
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 |
5,282,000 |
-8,720,000 |
5,310,000 |
278,000 |
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 |
30,125,000 |
28,768,000 |
29,019,000 |
26,377,000 |
|
Financial
Ratios |
|
|
|
|
|
|
Name |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Pre Tax Profit Margin |
|
3.84 % |
4.10 % |
-3.79 % |
7.64 % |
|
Current Ration |
|
2.52 |
2.69 |
2.58 |
3.44 |
|
Sales or Net Working Capital |
|
1.90 |
1.98 |
2.26 |
2.29 |
|
Gearing |
|
2.78 % |
3.64 % |
11.46 % |
11.52 % |
|
Equity |
|
59.71 % |
61.99 % |
55.67 % |
65.52 % |
|
Creditor Days |
|
54.36 |
34.49 |
34.81 |
45.97 |
|
Debtor Days |
|
73.67 |
72.59 |
75.95 |
66.58 |
|
Liquidity or Acid test |
|
1.63 |
1.60 |
1.40 |
1.77 |
|
Return on Capital Employed |
|
7.05 % |
7.75 % |
-8.31 % |
15.74 % |
|
Return on Total Assets Employed |
|
4.31 % |
4.95 % |
-5.15 % |
11.50 % |
|
Current Debt Ratio |
|
0.65 % |
0.58 % |
0.68 % |
0.41 % |
|
Total Debt Ratio |
|
0.68 % |
0.62 % |
0.79 % |
0.52 % |
|
Stock Turnover Ratio |
|
30.90 % |
32.45 % |
33.02 % |
29.90 % |
|
Return on Net Assets Employed |
|
7.25 % |
8.03 % |
-9.26 % |
17.55 % |
Remarks
Achieving good levels of turnover and profitability. The general financial position appears to be in order and good reserves have been built up. Should continue to trade well for the foreseeable future.
Next accounts due to be filled by: 30/09/2015
Activity: Supplier of Fasteners, Fixings, Ironmongery, Hardware and associated products to the Distributor and Merchant Trade.
Trading Address: Opal Way Stone Business Park Stone Staffordshire ST15 0SW
You Give: Beldray Park-Mount Pleasant Bilston West Midlands WV14 7NH - Registered office
Branches: Group operates Worldwide
Employees: 296
Bank: Barclays Bank PLC
Please Note: Hexstone Ltd T/A Owlett-Jaton
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.49 |
|
|
1 |
Rs.92.16 |
|
Euro |
1 |
Rs.69.61 |
INFORMATION DETAILS
|
Analysis Done by
: |
KRN |
|
|
|
|
Report Prepared
by : |
DPT |
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.