MIRA INFORM REPORT

 

 

Report No. :

310026

Report Date :

02.03.2015

 

IDENTIFICATION DETAILS

 

Name :

CRESSALL RESISTORS LIMITED

 

 

Formerly Known As :

STANDARD CRESSALL LIMITED

 

 

Registered Office :

Evington Valley Roadleicesterle5 5lz

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

06.11.1972

 

 

Com. Reg. No.:

01080251

 

 

Legal Form :

Private limited with Share Capital

 

 

Line of Business :

  • Manufacture of electricity distribution and control apparatus.
  • The design, manufacture and sale of high power electrical resistors

 

 

No. of Employee :

97

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

 

Company Summary

 

Registered Address

EVINGTON VALLEY ROAD
LEICESTER LE5 5LZ

Trading Address

Peacock Way Melton Constable Norfolk NR24 2BZ

Website Address

http://www.cressall.com

 

 

Telephone Number

01162733633

Fax Number

 

TPS

No

FPS

No

Incorporation Date

06/11/1972

 

 

Previous Name

STANDARD CRESSALL LIMITED

Type

Private limited with Share Capital

FTSE Index

--

Date of Change

29/06/1999

Filing Date of Accounts

26/07/2014

Currency

GBP

Share Capital

£1,000,000

SIC07

27120

Charity Number

--

 

 

SIC07 Description

MANUFACTURE OF ELECTRICITY DISTRIBUTION AND CONTROL APPARATUS

Principal Activity

The design, manufacture and sale of high power electrical resistors.

 

 

Key Financials

 

Year to Date

Turnover

Pre Tax Profit

Shareholder

Funds Employees

31/12/2013

£11,885,856

£1,406,490

£5,059,641

97

31/12/2012

£12,671,129

£12,671,129

£12,671,129

106

31/12/2011

£10,830,969

£1,687,959

£4,498,555

92

 

 

Commentary

 

This company has been treated as a Medium company

This company's ratio of total liabilities to total assets indicates the presence of strong equity funding.

This company's return on total assets employed ratio indicates a highly efficient use of assets.

This company has only made late payments on a low percentage of invoices.

The company has more cash than short term bank borrowings.

This company trades in an industry with a lower level of corporate failures.

 

 

CCJ

 

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

3

Total Current Secretaries

1

Total Previous Directors / Company Secretaries

18

 

 

Current Directors

 

Name

David Robert Atkins

Date of Birth

24/12/1962

Officers Title

Mr

Nationality

British

Present Appointments

2

Function

Director

Appointment Date

07/07/2006

Address

15 Fern Close, Dereham, Norfolk, NR20 3TZ

 

Name

Martin Christopher Nicholls

Date of Birth

28/08/1964

Officers Title

Mr

Nationality

British

Present Appointments

1

Function

Director

Appointment Date

15/05/2002

Address

107 Royal Hill Road, Derby, Derbyshire, DE21 7AG

 

Name

Michele Fornari

Date of Birth

22/06/1953

Officers Title

Ms

Nationality

Italian

Present Appointments

2

Function

Director

Appointment Date

01/05/2008

Address

Corso Genova 29, Milan, 20123

 

 

Current Company Secretary

 

Name

David Robert Atkins

Date of Birth

-

Officers Title

Mr

Nationality

Present Appointments

1

Function

Company Secretary

Appointment Date

01/08/2010

Address

15 Fern Close, Dereham, Norfolk, NR20 3TZ

 

 


Top 20 Shareholders

 

Name

Currency

Share Count

Share Type

Nominal Value

% of Total Share Count

TPR LTD

GBP

1,000,000

ORDINARY

1

100

 

 

Profit & Loss

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

Weeks

52

(%)

52

(%)

52

(%)

52

(%)

52

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

barchart-grey

Turnover

£11,885,856

-6.2%

£12,671,129

17%

£10,830,969

15.7%

£9,357,595

12.5%

£8,319,916

barchart-grey

Export

£6,805,224

20%

£5,672,058

-2%

£5,788,349

-

-

-

-

barchart-grey

Cost of Sales

£8,564,454

-10.4%

£9,559,179

29.7%

£7,367,462

-

-

-

-

barchart-grey

Gross Profit

£3,321,402

6.7%

£3,111,950

-10.2%

£3,463,507

-

-

-

-

barchart-grey

Wages & Salaries

£1,956,994

2.6%

£1,907,444

19.6%

£1,594,666

9%

£1,462,859

-2.9%

£1,506,724

barchart-grey

Directors Emoluments

£323,520

3.7%

£312,067

-9.8%

£345,994

22.6%

£282,163

-33.9%

£426,870

barchart-grey

Operating Profit

£1,589,571

11.4%

£1,426,444

-28.1%

£1,984,419

24.2%

£1,597,845

38.1%

£1,156,678

barchart-grey

Depreciation

£111,759

4.2%

£107,216

-1.8%

£109,148

16.3%

£93,837

0.8%

£93,118

barchart-grey

Audit Fees

£16,500

16.3%

£14,185

15.3%

£12,300

12.8%

£10,900

9%

£10,000

barchart-grey

Interest Payments

-

-

-

-

-

-100%

£829

-64.1%

£2,311

barchart-grey

Pre Tax Profit

£1,406,490

19.3%

£1,178,545

-30.2%

£1,687,959

19.7%

£1,409,913

21.9%

£1,156,148

barchart-grey

Taxation

-£30,279

-578.3%

£6,330

-77.7%

£28,370

146%

-£61,686

81.9%

-£340,294

barchart-grey

Profit After Tax

£1,376,211

16.1%

£1,184,875

-31%

£1,716,329

27.3%

£1,348,227

65.3%

£815,854

barchart-grey

Dividends Payable

£600,000

-57.1%

£1,400,000

40%

£1,000,000

400%

£200,000

-75%

£800,000

barchart-grey

Retained Profit

£776,211

460.8%

-£215,125

-130%

£716,329

-37.6%

£1,148,227

999.9%

£15,854

 

 

Balance Sheet

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

barchart-grey

Tangible Assets

£590,827

3.7%

£569,513

11.6%

£510,247

2.5%

£497,922

15.8%

£430,109

barchart-grey

Intangible Assets

£430,216

-13.2%

£495,539

-11.6%

£560,862

-10.4%

£626,185

-9.4%

£691,508

barchart-grey

Total Fixed Assets

£1,021,043

-4.1%

£1,065,052

-0.6%

£1,071,109

-4.7%

£1,124,107

0.2%

£1,121,617

barchart-grey

Stock

£1,195,037

-6.3%

£1,275,813

-0.6%

£1,283,949

47.1%

£873,044

49.3%

£584,933

barchart-grey

Trade Debtors

£2,591,332

4.2%

£2,487,904

-32.8%

£3,701,792

155.2%

£1,450,435

-18.1%

£1,771,162

barchart-grey

Cash

£1,425,091

4.9%

£1,358,095

1.8%

£1,333,544

-17.5%

£1,616,718

267.5%

£439,866

barchart-grey

Other Debtors

£555,317

56.7%

£354,336

44.4%

£245,396

-44.1%

£438,837

487%

£74,756

barchart-grey

Miscellaneous Current Assets

0

-

0

-

0

-

0

-

0

barchart-grey

Total Current Assets

£5,766,777

5.3%

£5,476,148

-16.6%

£6,564,681

49.9%

£4,379,034

52.5%

£2,870,717

barchart-grey

Trade Creditors

£1,063,142

-21.1%

£1,348,152

-20.1%

£1,687,654

75.1%

£964,004

110.1%

£458,927

barchart-grey

Bank Loans & Overdrafts

0

-

0

-

0

-

0

-

0

barchart-grey

Other Short Term Finance

£68,269

-60.3%

£172,122

-

0

-

0

-100%

£1,000

barchart-grey

Miscellaneous Current Liabilities

£573,299

-21.2%

£727,876

-49.2%

£1,433,631

103.2%

£705,480

51.2%

£466,438

barchart-grey

Total Current Liabilities

£1,704,710

-24.2%

£2,248,150

-28%

£3,121,285

87%

£1,669,484

80.2%

£926,365

barchart-grey

Bank Loans & Overdrafts and LTL

£23,469

144%

£9,620

-39.7%

£15,950

-69%

£51,431

60.9%

£31,970

barchart-grey

Other Long Term Finance

0

-

0

-

0

-

0

-

0

barchart-grey

Total Long Term Liabilities

£23,469

144%

£9,620

-39.7%

£15,950

-69%

£51,431

60.9%

£31,970

 

 

Capital & Reserves

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

barchart-grey

Called Up Share Capital

£1,000,000

-

£1,000,000

-

£1,000,000

-

£1,000,000

-

£1,000,000

barchart-grey

P & L Account Reserve

£4,059,641

23.6%

£3,283,430

-6.1%

£3,498,555

25.7%

£2,782,226

36.8%

£2,033,999

barchart-grey

Revaluation Reserve

-

-

-

-

-

-

-

-

-

barchart-grey

Sundry Reserves

-

-

-

-

-

-

-

-

-

barchart-grey

Shareholder Funds

£5,059,641

18.1%

£4,283,430

-4.8%

£4,498,555

18.9%

£3,782,226

24.7%

£3,033,999

 

 

Other Financial Items

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

barchart-grey

Net Worth

£4,629,425

22.2%

£3,787,891

-3.8%

£3,937,693

24.8%

£3,156,041

34.7%

£2,342,491

barchart-grey

Working Capital

£4,062,067

25.8%

£3,227,998

-6.3%

£3,443,396

27.1%

£2,709,550

39.4%

£1,944,352

barchart-grey

Total Assets

£6,787,820

3.8%

£6,541,200

-14.3%

£7,635,790

38.8%

£5,503,141

37.8%

£3,992,334

barchart-grey

Total Liabilities

£1,728,179

-23.5%

£2,257,770

-28%

£3,137,235

82.3%

£1,720,915

79.6%

£958,335

barchart-grey

Net Assets

£5,059,641

18.1%

£4,283,430

-4.8%

£4,498,555

18.9%

£3,782,226

24.7%

£3,033,999

 

 

Cash Flow

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

barchart-grey

Net Cashflow from Operations

-

-

-

-

-

-

£2,031,563

160%

£781,476

barchart-grey

Net Cashflow before Financing

-

-

-

-

-

-100%

£1,177,852

315.4%

-£546,730

barchart-grey

Net Cashflow from Financing

-

-

-

-

-

-

-£1,000

90.6%

-£10,685

barchart-grey

Increase in Cash

-

-

-

-

-

-

£1,176,852

311.1%

-£557,415

 

 

Miscellaneous

 

Date Of Accounts

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

(%)

31/12/09

Contingent Liability

NO

-

NO

-

NO

-

NO

-

NO

barchart-grey

Capital Employed

£5,083,110

18.4%

£4,293,050

-4.9%

£4,514,505

17.8%

£3,833,657

25%

£3,065,969

barchart-grey

Number of Employees

97

-8.5%

106

15.2%

92

7%

86

10.3%

78

 

Auditors

STREETS AUDIT LLP

Auditor Comments

The audit report contains no adverse comments

Bankers

NATIONAL WESTMINSTER BANK PLC

Bank Branch Code

56-00-55

 

 

Ratios

 

Date Of Accounts

31/12/13

31/12/12

31/12/11

31/12/10

31/12/09

barchart-grey

Pre-tax profit margin %

11.83

9.30

15.58

15.07

13.90

barchart-grey

Current ratio

3.38

2.44

2.10

2.62

3.10

barchart-grey

Sales/Net Working Capital

2.93

3.93

3.15

3.45

4.28

barchart-grey

Gearing %

0.50

0.20

0.40

1.40

1.10

barchart-grey

Equity in %

79.60

70.90

63.60

77.60

91.90

barchart-grey

Creditor Days

32.55

38.72

56.71

37.49

20.07

barchart-grey

Debtor Days

79.35

71.46

124.40

56.42

77.48

barchart-grey

Liquidity/Acid Test

2.68

1.86

1.69

2.10

2.46

barchart-grey

Return On Capital Employed %

27.66

27.45

37.38

36.77

37.70

barchart-grey

Return On Total Assets Employed %

20.72

18.01

22.10

25.62

28.95

barchart-grey

Current Debt Ratio

0.33

0.52

0.69

0.44

0.30

barchart-grey

Total Debt Ratio

0.34

0.52

0.69

0.45

0.31

barchart-grey

Stock Turnover Ratio %

10.05

10.06

11.85

9.32

7.03

barchart-grey

Return on Net Assets Employed %

27.79

27.51

37.52

37.27

38.10

 

 

Report Notes

 

There are no notes to display.

 

 

Status History

 

No Status History found

 

 


Event History

 

Date

Description

07/01/2015

C.T. Wilkinson has left the board

13/08/2014

Annual Returns

09/08/2014

New Accounts Filed

09/08/2014

New Accounts Filed

16/08/2013

Annual Returns

01/07/2013

New Accounts Filed

01/07/2013

New Accounts Filed

22/08/2012

New Accounts Filed

22/08/2012

New Accounts Filed

10/08/2012

Annual Returns

07/05/2012

Mr P.J. Duncan has left the board

09/08/2011

Annual Returns

28/05/2011

New Accounts Filed

28/05/2011

New Accounts Filed

18/03/2011

New Board Member C.T. Wilkinson appointed

 

 

Previous Company Names

 

Date

Previous Name

29/06/1999

STANDARD CRESSALL LIMITED

30/03/1994

STANDARD MACHINERY LIMITED

16/11/1983

HANOVIA GROUP LIMITED(THE)

 

 

Writ Details

 

No writs found

 

 

Statistics

 

Group

2 companies

Linkages

0 companies

Countries

In 0 countries

 

 


Summary

 

Holding Company

T.P.R. LIMITED

Ownership Status

Wholly Owned

Ultimate Holding Company

T.P.R. LIMITED

 

 

Group structure Full

 

Company Name

Registered Number

Latest Key Financials

Consol. Accounts

Turnover

tminus T.P.R. LIMITED

02731823

31.12.2013

Y

£11,885,856

L CRESSALL RESISTORS LIM...

01080251

31.12.2013

N

£11,885,856

 

 

Mortgage Details

 

Mortgage Type:

CHARGE OF DEPOSIT

 

Date Charge Created:

24/07/12

Date Charge Registered:

26/07/12

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

NATIONAL WESTMINSTER BANK PLC

 

Amount Secured:

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

 

Details:

THE DEPOSIT OF £235,710 AND ALL AMOUNTSIN THE FUTURE CREDITED TO ACCOUNT NUMBER 47290293 WITH THE BANK

 

Mortgage Type:

DEBENTURE

 

Date Charge Created:

18/02/06

Date Charge Registered:

11/03/06

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

NATIONAL WESTMINSTER BANK PLC

 

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

 

 

 

Previous Director/Company Secretaries

 

Name

Current Directorships

Previous Directorships

Cy Thomas Wilkinson

1

1

John Filmer Kidston

0

13

Denis Gerard Cummins

5

7

Denis Gerard Cummins

5

7

Anthony John Law

1

5

Brian John Sperryn

0

8

Gavin Neil Surtees Turner

0

10

Michael John Greasley

0

1

Colin Peter Binch

0

2

Aidan Stringfellow

0

3

John Stanley Campbell

1

2

Peter John Duncan

4

1

Harry John Karmazyn

0

1

William Alan Wetherall

1

1

David James Boughey

2

15

David James Boughey

2

15

Alwyn John Everitt

0

1

Sarah Martin-Smith

0

1

Average Invoice Value

£349.95

Invoices available

84

Paid

79

Outstanding

5

 

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

47

24

2

4

2

Outstanding

5

0

0

0

0

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.79

UK Pound

1

Rs.95.42

Euro

1

Rs.69.28

 

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

ANK

 


 

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.