MIRA INFORM REPORT

 

 

Report No. :

350310

Report Date :

27.11.2015

           

IDENTIFICATION DETAILS

 

Name :

PRECISION COMPONENTS LIMITED

 

 

Registered Office :

Holroyd Harbour Lane North Milnrow Rochdale Ol16 3lq

 

 

Country :

United Kingdom

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

25.06.2007

 

 

Com. Reg. No.:

06291131

 

 

Legal Form :

Private limited with Share Capital

 

 

Line of Business :

  • Manufacture of Other Fabricated Metal Products N.E.C.
  • The sub contract manufacture of helical screw rotors for a variety of complex industrial applications.

 

 

No. of Employee :

57

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

Payment Behaviour :

Slow

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, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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. 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 has been a net importer of energy since 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.

In 2008, 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. Facing burgeoning public deficits and debt levels, in 2010 the CAMERON-led coalition government (between Conservatives and Liberal Democrats) initiated an austerity program, which aimed to lower London's budget deficit from about 11% of GDP in 2010 to nearly 1% by 2015. 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 20% by 2015. However, the deficit still remains one of the highest in the G7, standing at 6.0% in 2014.

In 2012, weak consumer spending and subdued business investment weighed on the economy, however, in 2013 GDP grew 1.7% and in 2014, 2.6%, accelerating unexpectedly because of greater consumer spending and a recovering housing market.

The Bank of England (BoE) implemented an asset purchase program of 375 billion (approximately $586 billion) as of December 2014. 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).

 

Source : CIA

 

company name

 

Company Name:                       PRECISION COMPONENTS LIMITED

Company No:                            06291131

Company Status:                      Active - Accounts Filed

Registered Address:                  HOLROYD HARBOUR LANE NORTH MILNROW ROCHDALE OL16 3LQ

 

 

Company Summary

 

Registered Address

HOLROYD HARBOUR LANE NORTH
MILNROW
ROCHDALE
OL16 3LQ

 

Trading Address

Harbour Lane North
Milnrow
Rochdale
Lancashire
OL16 3LQ

 

Website Address           http://www.ptg-components.com

 

Telephone Number        01706526590

 

TPS                              No

FPS                              No

Incorporation Date         25/06/2007

 

Type                             Private limited with Share Capital

 

FTSE Index                   -

Date of Change             -

Filing Date of Accounts 16/09/2015

Currency                       GBP

Share Capital               £1

SIC07 25990

Charity Number             -

SIC07 Description         MANUFACTURE OF OTHER FABRICATED METAL PRODUCTS N.E.C.

Principal Activity           The sub contract manufacture of helical screw rotors for a variety of complex industrial applications.

 

 

Key Financials

 

Year to Date     Turnover          Pre Tax Profit   Shareholder Funds      Employees

31/12/2014        £3,165,287        -£1,161,730       -£1,006,859                   57

31/12/2013        £5,743,227        £157,695           £154,87             176

31/12/2012        £6,913,991        £230,059           -£2,824                         77

 

 

Mortgage Summary

 

Total Mortgage              2

Outstanding                  1

Satisfied                       1

 

 

Trade Debtors / Bad Debt Summary

 

Total Number of Documented Trade       0

Total Value of Documented Trade          £0

 

 

Commentary

 

This company has been treated as a Medium company in respect of the rating/limit generated.

This company's ratio of total liabilities to total assets indicates that assets are funded through debt rather than equity.

This company's return on total assets employed ratio indicates a negative return on assets.

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

The company has more cash than short term bank borrowings.

 

 

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

4

Total Current Secretaries

1

Total Previous Directors / Company Secretaries

8

 

 

Current Directors

 

Name

Antony James Bannan

Date of Birth

10/04/1964

Officers Title

Dr

Nationality

British

Present Appointments

7

Function

Director

Appointment Date

29/01/2009

Address

Holroyd Harbour Lane North, Milnrow, Rochdale, Lancashire, OL16 3LQ

 

Name

Colin Steven Carr

Date of Birth

02/07/1964

Officers Title

Mr

Nationality

British

Present Appointments

1

Function

Director

Appointment Date

15/09/2011

Address

Precision Components Ltd Harbour Lane North, Milnrow, Rochdale, Lancashire, OL16 3LQ

 

Name

Yu Chen

Date of Birth

23/01/1970

Officers Title

Mr

Nationality

Chinese

Present Appointments

4

Function

Director

Appointment Date

20/06/2013

Address

Holroyd Harbour Lane North, Milnrow, Rochdale, Lancashire, OL16 3LQ

 

Name

Dechao Heng

Date of Birth

18/07/1974

Officers Title

Mr

Nationality

Chinese

Present Appointments

5

Function

Director

Appointment Date

31/08/2015

Address

Holroyd Harbour Lane North, Milnrow, Rochdale, Lancashire, OL16 3LQ

 

Current Company Secretary

Name

Laurence John Neary

Date of Birth

-

Officers Title

Mr

Nationality

Present Appointments

1

Function

Company Secretary

Appointment Date

20/06/2013

Address

Holroyd Harbour Lane North, Milnrow, Rochdale, Lancashire, OL16 3LQ

 

Top 20 Shareholders

Name

Currency

Share Count

Share Type

Nominal Value

% of Total Share Count

PRECISION TECHNOLOGIES GROUP (PTG) LTD

GBP

1

ORDINARY

1

100

 

Financials

 

Profit & Loss

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Weeks

52

(%)

52

(%)

52

(%)

52

(%)

26

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

Turnover

£3,165,287

-44.9%

£5,743,227

-16.9%

£6,913,991

-7.5%

£7,475,640

158.1%

£2,896,000

Export

£2,777,862

-48.2%

£5,363,047

-17.3%

£6,484,709

-8.9%

£7,117,201

176.3%

£2,576,000

Cost of Sales

£2,048,579

-39.5%

£3,388,664

-21.3%

£4,307,146

-13.6%

£4,983,967

170%

£1,846,000

Gross Profit

£1,116,708

-52.6%

£2,354,563

-9.7%

£2,606,845

4.6%

£2,491,673

137.3%

£1,050,000

Wages & Salaries

£1,639,338

-21.7%

£2,094,727

-9.1%

£2,303,789

-1.4%

£2,335,847

151.4%

£929,000

Directors Emoluments

£314,796

34.1%

£234,729

22%

£192,475

-

-

-

-

Operating Profit

-£1,087,612

-612.5%

£212,211

-27.9%

£294,171

-9.9%

£326,663

493.9%

£55,000

Depreciation

£246,355

-29.8%

£351,115

81.5%

£193,410

-2.3%

£198,048

-99.8%

£85,681,000

Audit Fees

£11,476

45.4%

£7,892

-21.1%

£10,000

-

£10,000

11.1%

£9,000

Interest Payments

£74,118

36%

£54,516

-15%

£64,112

-

-

-

-

Pre Tax Profit

-£1,161,730

-836.7%

£157,695

-31.5%

£230,059

-29.6%

£326,663

493.9%

£55,000

Taxation

-

-

-

-

-

100%

-£17,422

-2.5%

-£17,000

Profit After Tax

-£1,161,730

-836.7%

£157,695

-31.5%

£230,059

-25.6%

£309,241

713.8%

£38,000

Dividends Payable

-

-

-

-

-

-

-

-

-

Retained Profit

-£1,161,730

-836.7%

£157,695

-31.5%

£230,059

-25.6%

£309,241

713.8%

£38,000

Balance Sheet

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Tangible Assets

£1,470,612

10.7%

£1,328,562

-13.2%

£1,530,793

29%

£1,186,653

-3.6%

£1,231,000

Intangible Assets

0

-

0

-

0

-

0

-

0

Total Fixed Assets

£1,470,612

10.7%

£1,328,562

-13.2%

£1,530,793

29%

£1,186,653

-3.6%

£1,231,000

Stock

£388,832

24.2%

£313,044

-43.8%

£556,867

-36.6%

£877,832

67.2%

£525,000

Trade Debtors

£1,880,010

3.6%

£1,814,837

37.6%

£1,318,449

-17.9%

£1,606,757

15.3%

£1,393,000

Cash

£277,640

522.1%

£44,626

-89.9%

£442,188

61.7%

£273,412

-26.3%

£371,000

Other Debtors

£903,136

29.6%

£696,697

-15%

£819,453

-91.8%

£9,940,473

474.6%

£1,730,000

Miscellaneous Current Assets

0

-

0

-

0

-

0

-

0

Total Current Assets

£3,449,618

20.2%

£2,869,204

-8.5%

£3,136,957

-75.3%

£12,698,474

216%

£4,019,000

Trade Creditors

£432,046

-10%

£480,152

2.3%

£469,344

-36.5%

£739,480

-17.4%

£895,000

Bank Loans & Overdrafts

0

-

0

-

0

-

0

-

0

Other Short Term Finance

£3,904,177

96.9%

£1,982,655

-21.1%

£2,513,947

-78.4%

£11,615,334

674.4%

£1,500,000

Miscellaneous Current Liabilities

£358,053

13.2%

£316,186

7.7%

£293,489

-39.9%

£487,960

-83.4%

£2,935,000

Total Current Liabilities

£4,694,276

68.9%

£2,778,993

-15.2%

£3,276,780

-74.5%

£12,842,774

141%

£5,330,000

Bank Loans & Overdrafts and LTL

£1,232,813

-2.5%

£1,263,902

-9.3%

£1,393,794

9.3%

£1,275,236

176%

£462,000

Other Long Term Finance

£1,217,045

-1.6%

£1,236,284

-9.1%

£1,360,057

12.1%

£1,212,731

189.4%

£419,000

Total Long Term Liabilities

£1,232,813

-2.5%

£1,263,902

-9.3%

£1,393,794

9.3%

£1,275,236

176%

£462,000

.

Capital & Reserves

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Called Up Share Capital

£1

-

£1

-

£1

-

£1

-

-

P & L Account Reserve

-£1,006,860

-750.1%

£154,870

999.9%

-£2,825

98.8%

-£232,884

57%

-£542,000

Revaluation Reserve

-

-

-

-

-

-

-

-

-

Sundry Reserves

-

-

-

-

-

-

-

-

-

Shareholder Funds

-£1,006,859

-750.1%

£154,871

999.9%

-£2,824

98.8%

-£232,883

57%

-£542,000

Other Financial Items

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Net Worth

-£1,006,859

-750.1%

£154,871

999.9%

-£2,824

98.8%

-£232,883

57%

-£542,000

Working Capital

-£1,244,658

-999.9%

£90,211

164.5%

-£139,823

3.1%

-£144,300

89%

-£1,311,000

Total Assets

£4,920,230

17.2%

£4,197,766

-10.1%

£4,667,750

-66.4%

£13,885,127

164.5%

£5,250,000

Total Liabilities

£5,927,089

46.6%

£4,042,895

-13.4%

£4,670,574

-66.9%

£14,118,010

143.8%

£5,792,000

Net Assets

-£1,006,859

-750.1%

£154,871

999.9%

-£2,824

98.8%

-£232,883

57%

-£542,000

Cash Flow

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Net Cashflow from Operations

£714,990

766.1%

-£107,346

-125.7%

£417,669

-43.1%

£733,553

344.6%

£165,000

Net Cashflow before Financing

£326,585

227.5%

-£256,230

-113.7%

-£119,881

-119.7%

£609,593

269.5%

£165,000

Net Cashflow from Financing

-£93,571

33.8%

-£141,332

-149%

£288,657

140.8%

-£707,317

-999.9%

-£18,000

Increase in Cash

£233,014

158.6%

-£397,562

-335.6%

£168,776

272.7%

-£97,724

-166.5%

£147,000

Miscellaneous

Date Of Accounts

31/12/14

(%)

31/12/13

(%)

31/12/12

(%)

31/12/11

(%)

31/12/10

Contingent Liability

YES

-

YES

-

YES

-

YES

-

YES

Capital Employed

£225,954

-84.1%

£1,418,773

2%

£1,390,970

33.4%

£1,042,353

999.9%

-£80,000

Number of Employees

57

-25%

76

-1.3%

77

2.7%

75

23%

61

Accountants

Auditors

PRICEWATERHOUSECOOPERS LLP

Auditor Comments

The audit report contains no adverse comments

Bankers

Bank Branch Code

Ratios

Date Of Accounts

31/12/14

31/12/13

31/12/12

31/12/11

31/12/10

Pre-tax profit margin %

-36.70

2.75

3.33

4.37

1.90

Current ratio

0.73

1.03

0.96

0.99

0.75

Sales/Net Working Capital

-2.54

63.66

-49.45

-51.81

-2.21

Gearing %

-122.40

816.10

-49355.30

-547.60

-85.20

Equity in %

-20.50

3.70

-0.10

-1.70

-10.30

Creditor Days

49.68

30.43

24.70

36

56.24

Debtor Days

216.19

115.02

69.41

78.23

87.54

Liquidity/Acid Test

0.65

0.91

0.78

0.92

0.65

Return On Capital Employed %

-514.14

11.11

16.53

31.33

-68.75

Return On Total Assets Employed %

-23.61

3.75

4.92

2.35

1.04

Current Debt Ratio

-4.66

17.94

-1160.33

-55.14

-9.83

Total Debt Ratio

-5.88

26.10

-1653.88

-60.62

-10.68

Stock Turnover Ratio %

12.28

5.45

8.05

11.74

18.12

Return on Net Assets Employed %

115.38

101.82

-8146.56

-140.26

-10.14

 

Report Notes

There are no notes to display.

 

Status History

No Status History found

 

Event History

Date

Description

02/10/2015

New Accounts Filed

02/10/2015

New Accounts Filed

10/09/2015

New Board Member Mr D. Heng appointed

05/08/2015

Mr X. Sun has left the board

11/07/2015

Annual Returns

01/08/2014

Annual Returns

05/05/2014

New Accounts Filed

05/05/2014

New Accounts Filed

09/07/2013

Annual Returns

26/06/2013

Mrs C. Liu has left the board

26/06/2013

Mr B. Yuan has left the board

26/06/2013

New Board Member Mr X. Sun appointed

26/06/2013

New Board Member Mr Y. Chen appointed

26/06/2013

New Company Secretary Mr L.J. Neary appointed

24/04/2013

New Accounts Filed

 

Previous Company Names

No Previous Names found

 

Writ Details

No writs found

 

Statistics

Group

9 companies

Linkages

1 companies

Countries

In 1 countries

 

 

Summary

 

Holding Company

PRECISION TECHNOLOGIES GROUP (PTG) LIMITED

Ownership Status

Wholly Owned

Ultimate Holding Company

CHONGQING MACHINERY & ELECTRIC CO LTD

 

 

Group Structure Full

 

Company Name

Registered Number

Latest Key Financials

Consol. Accounts

Turnover

CHONGQING MACHINERY & EL...

 

N/A

-

-

CHONGQING MANUFACTURIN...

 

N/A

-

-

MILNROW INVESTMENTS...

 

06013143

31.12.2014

N

£210,000

PRECISION TECHNOLOGIES...

 

07724976

31.12.2014

N

HOLROYD PRECISION LTD

 

05844176

31.12.2014

N

£8,292,488

PRECISION COMPONENTS...

 

06291131

31.12.2014

N

£3,165,287

PTG ADVANCED DEVELOP...

 

06555867

31.12.2014

N

PRECISION TECHNOLOGI...

 

09534154

-

N

PTG HEAVY INDUSTRIES...

 

06594872

31.12.2014

N

£1,445,217

 

 

Other Linked Companies

 

Name

Safe Number

Number

Latest Key Financials

Rating

Limit

Turnover

PTG DEUTSCHLAND GMBH

 

DE02363186

HRB 24445

31.12.2012

37

€5,000

 

 

Mortgage Details

 

Mortgage Type:

DEBENTURE

Date Charge Created:

12/10/10

Date Charge Registered:

13/10/10

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

HSBC 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 CHARGE OVER THE UNDERTAKING AND ALL PROPERTY AND ASSETS PRESENT AND FUTURE, INCLUDING GOODWILL, BOOKDEBTS, UNCALLED CAPITAL, BUILDINGS, FIXTURES, FIXED PLANT & MACHINERY

Mortgage Type:

DEBENTURE

Date Charge Created:

13/07/07

Date Charge Registered:

27/07/07

Date Charge Satisfied:

24/08/10

Status:

SATISFIED

Person(s) Entitled:

LANDSBANKI COMMERCIAL FINANCE

Amount Secured:

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 MACHINERYSEE THE MORTGAGECHARGE DOCUMENT FOR FULL DETAILS

 

 

Previous Director/Company Secretaries

 

Name

Current Directorships

Previous Directorships

Peter Drabble

2

6

Adam Antony Maher

0

8

Stephen John William Lord

1

18

Mark Bernard Franckel

19

32

Bin Yuan

0

4

Chunmei Liu

0

3

Ian Robert Emery

0

1

Xilin Sun

0

4

Average Invoice Value

Ł1103.72

Invoices available

41

Paid

41

Outstanding

0

 

 

 

Within Terms

0-30 Days

31-60 Days

61-90 Days

91+ Days

 

 

 

 

 

 

Outstanding

0

0

0

0

0

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.55

UK Pound

1

Rs.100.64

Euro

1

Rs.70.70

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SDA

 

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.