MIRA INFORM REPORT

 

 

Report No. :

351869

Report Date :

28.11.2015

 

IDENTIFICATION DETAILS

 

Name :

RAPPORT HOME FURNISHINGS LIMITED

 

 

Registered Office :

Bridge House, 4 Borough Highstreet, London Bridgelondonse1 9QR

 

 

Country :

United Kingdom      

 

 

Financials (as on) :

31.01.2014

 

 

Date of Incorporation :

14.07.2006

 

 

Com. Reg. No.:

05876585

 

 

Legal Form :

Private limited with Share Capital

 

 

Line of Business :

  • Other business support service activities n.e.c.

·         Importers and distribution of household linen textiles.

 

 

No. of Employee :

32

 

 

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 :

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, 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

 

RAPPORT HOME FURNISHINGS LIMITED

 

 

Company No

 

05876585

 

 

Registered Address

 

BRIDGE HOUSE, 4 BOROUGH HIGHSTREET, LONDON BRIDGELONDONSE1 9QR

 

 

Company Summary

 

Registered Address

 

BRIDGE HOUSE, 4 BOROUGH HIGH
STREET, LONDON BRIDGE
LONDON
SE1 9QR

 

Trading Address

 

Bridge House, 4 Borough High
Street, London Bridge
London
SE1 9QR

 

Website Address                      -

Telephone Number                   01582434700

Fax Number    

TPS                                          No

FPS                                          No

Incorporation Date                   14/07/2006

Previous Name            

Type                                         Private limited with Share Capital

FTSE Index                              -

Date of Change             -

Filing Date of Accounts            02/07/2015

Currency                                  GBP

Share Capital                           £200

SIC07                                       82990

Charity Number                        -

SIC07 Description                    OTHER BUSINESS SUPPORT SERVICE ACTIVITIES N.E.C.

Principal Activity                      Importers and distribution of household linen textiles.

77

 

Key Financials

 

Year to Date                 Turnover          Pre Tax Profit               Shareholder     Funds Employees

31/01/2014                    £10,169,600      £440,460                       £533,080                       32

31/10/2013                    £9,095,065        £489,823                       £530,348                       28

31/10/2012                    £9,072,346        £414,012                       £463,693                       28

 

 

Mortgage Summary

 

Total Mortgage             3

Outstanding                 1

Satisfied                       2

 

 

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 the presence of moderate equity funding.

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

5

Total Current Secretaries

1

Total Previous Directors / Company Secretaries

1

 

 

Current Directors

 

Name

Rajesh Jayantilal Virani

Date of Birth

20/09/1954

Officers Title

Mr

Nationality

British

Present Appointments

10

Function

Director

Appointment Date

14/07/2006

Address

Bridge House, 4 Borough High, Street, London Bridge, London, SE1 9QR

 

Name

Paresh Bhupatrai Virani

Date of Birth

21/10/1955

Officers Title

Mr

Nationality

British

Present Appointments

5

Function

Director

Appointment Date

14/07/2006

Address

Bridge House, 4 Borough High, Street, London Bridge, London, SE1 9QR

 

Name

Shailesh Shashikant Virani

Date of Birth

03/02/1955

Officers Title

Mr

Nationality

British

Present Appointments

6

Function

Director

Appointment Date

14/07/2006

Address

Bridge House, 4 Borough High, Street, London Bridge, London, SE1 9QR

 

Name

Stephen John Crompton

Date of Birth

19/06/1961

Officers Title

Mr

Nationality

British

Present Appointments

2

Function

Director

Appointment Date

14/07/2006

Address

Bridge House, 4 Borough High, Street, London Bridge, London, SE1 9QR

 

Name

Shriti Rajiv Virani

Date of Birth

16/06/1967

Officers Title

Mrs

Nationality

British

Present Appointments

4

Function

Director

Appointment Date

21/01/2014

Address

1 White Orchards, Uxbridge Road, Stanmore, Middlesex, HA7 3NN

 

 

Current Company Secretary

 

Name

Rajesh Jayantilal Virani

Date of Birth

20/09/1954

Officers Title

Mr

Nationality

British

Present Appointments

10

Function

Company Secretary

Appointment Date

14/07/2006

Address

Bridge House, 4 Borough High, Street, London Bridge, London, SE1 9QR

 

 

Top 20 Shareholders

 

Name

Currency

Share Count

Share Type

Nominal Value

% of Total Share Count

RAPPORT HOLDINGS LTD

GBP

100

ORDINARY

1

50

STEPHEN JOHN CROMPTON

GBP

25

ORDINARY B

1

12.5

SHAILESH SHASHIKANT VIRANI

GBP

25

ORDINARY B

1

12.5

PARESH BHUPATRAI VIRANI

GBP

25

ORDINARY B

1

12.5

RAJESH JAYANTILAL VIRANI

GBP

25

ORDINARY B

1

12.5

 

 

Financials

 

Profit & Loss

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Weeks

13

(%)

52

(%)

52

(%)

52

(%)

52

Currency

GBP

(%)

GBP

(%)

GBP

(%)

GBP

(%)

GBP

Consolidated A/cs

N

(%)

N

(%)

N

(%)

N

(%)

N

Turnover

£10,169,600

11.8%

£9,095,065

0.3%

£9,072,346

3.2%

£8,793,007

-29.3%

£12,443,748

Export

£597,444

46.6%

£407,557

116.1%

£188,572

1.3%

£186,166

-23.7%

£243,920

Cost of Sales

£8,211,737

10.1%

£7,458,211

-

-

-

-

-100%

£10,395,181

Gross Profit

£1,957,863

19.6%

£1,636,854

-

-

-

-

-

£2,048,567

Wages & Salaries

£652,986

7.3%

£608,778

6.3%

£572,884

-6.7%

£614,052

-14.1%

£714,504

Directors Emoluments

£90,388

29.1%

£70,000

-

£70,000

11.1%

£63,000

-31.5%

£92,002

Operating Profit

£445,916

-9.5%

£492,856

19.1%

£413,962

-41.9%

£711,986

14.1%

£624,204

Depreciation

£78,854

-11.2%

£88,753

-10.2%

£98,850

19%

£83,079

43.4%

£57,926

Audit Fees

£9,000

5.9%

£8,500

6.3%

£8,000

-

£8,000

-

£8,000

Interest Payments

£5,456

71.2%

£3,187

-

-

-

-

-100%

£1,934

Pre Tax Profit

£440,460

-10.1%

£489,823

18.3%

£414,012

-42%

£714,174

14.7%

£622,686

Taxation

-£97,828

20.6%

-£123,168

-11.7%

-£110,315

17.8%

-£134,136

24.9%

-£178,500

Profit After Tax

£342,632

-6.6%

£366,655

20.7%

£303,697

-47.6%

£580,038

30.6%

£444,186

Dividends Payable

£340,000

13.3%

£300,000

-

£300,000

-25%

£400,000

-

£400,000

Retained Profit

£2,632

-96.1%

£66,655

999.9%

£3,697

-97.9%

£180,038

307.5%

£44,186

 

Balance Sheet

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Tangible Assets

£1,156,853

0%

£1,156,803

-5.3%

£1,220,978

-2.1%

£1,247,068

-2.3%

£1,276,139

Intangible Assets

0

-

0

-

0

-

0

-

0

Total Fixed Assets

£1,156,853

0%

£1,156,803

-5.3%

£1,220,978

-2.1%

£1,247,068

-2.3%

£1,276,139

Stock

£1,214,549

24.7%

£974,233

41.1%

£690,680

23.2%

£560,720

-41%

£951,169

Trade Debtors

£2,018,711

41.2%

£1,429,788

-21.8%

£1,827,803

47.4%

£1,240,181

-38.7%

£2,023,688

Cash

£217,895

504.5%

£36,043

-87.9%

£298,978

-67.6%

£922,604

114.8%

£429,526

Other Debtors

0

-100%

£28,541

997.3%

£2,601

-16.1%

£3,100

999.9%

£100

Miscellaneous Current Assets

0

-

0

-100%

£5,755

-94.1%

£97,618

28.9%

£75,707

Total Current Assets

£3,451,155

39.8%

£2,468,605

-12.6%

£2,825,817

0.1%

£2,824,223

-18.8%

£3,480,190

Trade Creditors

£1,625,776

66.8%

£974,646

-25.8%

£1,313,963

114.7%

£611,892

-42.8%

£1,070,454

Bank Loans & Overdrafts

£57,954

-

0

-

0

-100%

£584,934

-15.6%

£693,070

Other Short Term Finance

£522,922

-1.2%

£529,239

1.1%

£523,359

-28.2%

£728,809

-22.6%

£941,792

Miscellaneous Current Liabilities

£1,832,311

16.8%

£1,568,871

-9.6%

£1,735,313

2.7%

£1,689,752

-5.1%

£1,780,117

Total Current Liabilities

£4,038,963

31.4%

£3,072,756

-14%

£3,572,635

-1.2%

£3,615,387

-19.4%

£4,485,433

Bank Loans & Overdrafts and LTL

£93,919

321.1%

£22,304

113.1%

£10,467

-98.2%

£584,934

-17.2%

£706,187

Other Long Term Finance

£35,965

61.2%

£22,304

113.1%

£10,467

-

0

-100%

£13,117

Total Long Term Liabilities

£35,965

61.2%

£22,304

113.1%

£10,467

-

0

-100%

£13,117

.

Capital & Reserves

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Called Up Share Capital

£200

100%

£100

-

£100

-

£100

-

£100

P & L Account Reserve

£532,880

0.5%

£530,248

14.4%

£463,593

1.7%

£455,804

76.9%

£257,679

Revaluation Reserve

-

-

-

-

-

-

-

-

-

Sundry Reserves

-

-

-

-

-

-

-

-

-

Shareholder Funds

£533,080

0.5%

£530,348

14.4%

£463,693

1.7%

£455,904

76.9%

£257,779

 

Other Financial Items

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Net Worth

£533,080

0.5%

£530,348

14.4%

£463,693

1.7%

£455,904

76.9%

£257,779

Working Capital

-£587,808

2.7%

-£604,151

19.1%

-£746,818

5.6%

-£791,164

21.3%

-£1,005,243

Total Assets

£4,608,008

27.1%

£3,625,408

-10.4%

£4,046,795

-0.6%

£4,071,291

-14.4%

£4,756,329

Total Liabilities

£4,074,928

31.7%

£3,095,060

-13.6%

£3,583,102

-0.9%

£3,615,387

-19.6%

£4,498,550

Net Assets

£533,080

0.5%

£530,348

14.4%

£463,693

1.7%

£455,904

76.9%

£257,779

 

Cash Flow

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Net Cashflow from Operations

-

-

-

-

-

-

-

-

-

Net Cashflow before Financing

-

-

-

-

-

-

-

-

-

Net Cashflow from Financing

-

-

-

-

-

-

-

-

-

Increase in Cash

-

-

-

-

-

-

-

-

-

 

Miscellaneous

 

Date Of Accounts

31/01/14

(%)

31/10/13

(%)

31/10/12

(%)

31/10/11

(%)

31/10/10

Contingent Liability

YES

-

YES

-

YES

-

YES

-

YES

Capital Employed

£569,045

3%

£552,652

16.6%

£474,160

4%

£455,904

68.3%

£270,896

Number of Employees

32

14.3%

28

-

28

-6.7%

30

-3.2%

31

Accountants

Auditors

WILKINS KENNEDY LLP

Auditor Comments

The audit report contains no adverse comments

Bankers

Bank Branch Code

 

Ratios

 

Date Of Accounts

31/01/14

31/10/13

31/10/12

31/10/11

31/10/10

Pre-tax profit margin %

4.33

5.39

4.56

8.12

5

Current ratio

0.85

0.80

0.79

0.78

0.78

Sales/Net Working Capital

-17.30

-15.05

-12.15

-11.11

-12.38

Gearing %

17.60

4.20

2.30

128.30

274

Equity in %

11.60

14.60

11.50

11.20

5.40

Creditor Days

14.54

39

52.71

25.33

31.31

Debtor Days

18.06

57.22

73.33

51.33

59.19

Liquidity/Acid Test

0.55

0.48

0.59

0.62

0.56

Return On Capital Employed %

77.40

88.63

87.31

156.65

229.86

Return On Total Assets Employed %

9.55

13.51

10.23

17.54

13.09

Current Debt Ratio

7.57

5.79

7.70

7.93

17.40

Total Debt Ratio

7.64

5.83

7.72

7.93

17.45

Stock Turnover Ratio %

11.94

10.71

7.61

6.37

7.64

Return on Net Assets Employed %

82.62

92.35

89.28

156.65

241.55

 

Report Notes

 

There are no notes to display.

 

Status History

 

No Status History found

 

 

Event History

 

Date

Description

15/08/2015

Annual Returns

11/07/2015

New Accounts Filed

11/07/2015

New Accounts Filed

23/08/2014

New Accounts Filed

19/07/2014

Annual Returns

12/03/2014

New Board Member Mrs S.R. Virani appointed

06/03/2014

Mr R.J. Virani has left the board

27/07/2013

New Accounts Filed

27/07/2013

New Accounts Filed

22/07/2013

Annual Returns

09/08/2012

New Accounts Filed

27/07/2012

New Accounts Filed

20/07/2012

Annual Returns

15/08/2011

Annual Returns

25/07/2011

New Accounts Filed

 

 

Previous Company Names

 

No Previous Names found

 

Writ Details

 

No writs found

 

 

Statistics

 

Group

4 companies

Linkages

0 companies

Countries

In 0 countries

Summary

 

Holding Company

RAPPORT HOLDINGS LIMITED

Ownership Status

Wholly Owned

Ultimate Holding Company

RAPPORT HOLDINGS LIMITED

 

 

Group Structure

 

Company Name

Registered Number

Latest Key Financials

Consol. Accounts

Turnover

tminus RAPPORT HOLDINGS LIMITED

05984525

31.10.2014

Y

£10,169,600

T VIRSONS LIMITED

01021543

31.10.2014

N

T RAPPORT HOME FURNISHIN...

05876585

31.01.2014

N

£10,169,600

L COUNTY HOME FURNISHING...

02691692

31.10.2014

N

 

 

Mortgage Details

 

Mortgage Type:

LEGAL MORTGAGE

Date Charge Created:

26/06/00

Date Charge Registered:

16/05/13

Date Charge Satisfied:

-

Status:

SATISFIED

Person(s) Entitled:

HSBC BANK PLC;

Amount Secured:

Details:

UNITS 5003 AND 5004 PELICAN COURT, FAIRHILLS INDUSTRIAL PARK, TALLOW WAY, IRLAM; WITH THE BENEFIT OF ALL RIGHTS, LICENCES, GUARANTEES, RENT DEPOSITS, CONTRACTS, DEEDS UNDERTAKINGS & WARRANTIES RELATING TO THE PROPERTY. ANY SHARES OR MEMBERSHIP RIGHTS IN ANY MANAGEMENT COMPANY FOR THE PROPERTY. ANY GOODWILL OF ANY BUSINESS FROM TIME TO TIME CARRIED ON AT THEPROPERTY. ANY RENTAL & OTHER MONEY PAYABLE UNDER ANY LEASE LICENCE OR OTHER INTEREST CREATED IN RESPECT OF THE PROPERTY& ALL OTHER PAYMENTS WHATEVER IN RESPECT OF THE PROPERTY

Mortgage Type:

GUARANTEE & DEBENTURE

Date Charge Created:

22/09/10

Date Charge Registered:

29/09/10

Date Charge Satisfied:

-

Status:

OUTSTANDING

Person(s) Entitled:

BARCLAYS BANK PLC

Amount Secured:

ALL MONIES DUE OR TO BECOME DUE FROM THE COMPANY AND/OR ALL OR ANY OF THE COMPANIES NAMED THEREIN TOTHE CHARGEE ON ANYACCOUNT 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:

25/09/06

Date Charge Registered:

26/09/06

Date Charge Satisfied:

04/09/14

Status:

SATISFIED

Person(s) Entitled:

HSBC BANK PLC;

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 MACHINERY

 

 

Previous Director/Company Secretaries

 

Name

Current Directorships

Previous Directorships

Rajiv Jayantilal Virani

2

6

Average Invoice Value

Ł622.75

Invoices available

301

Paid

293

Outstanding

8

 

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

60

225

5

1

2

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.75

UK Pound

1

Rs.100.68

Euro

1

Rs.70.88

GBP

1

Rs. 100.43

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

TRI

 

 

Report Prepared by :

ASH

 


 

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.