|
|
|
|
Report No. : |
502021 |
|
Report Date : |
04.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
IMCI (SERVICES) LIMITED |
|
|
|
|
Registered Office : |
Progress House
Newby Road, Hazel Grove, Stockport, SK7 5DA |
|
|
|
|
Country : |
United Kingdom |
|
|
|
|
Financials (as on) : |
30.04.2017 |
|
|
|
|
Date of Incorporation : |
13.04.1987 |
|
|
|
|
Com. Reg. No.: |
02122663 |
|
|
|
|
Legal Form : |
Private Limited with Share Capital |
|
|
|
|
Line of Business : |
· Other business support service activities n.e.c. ·
Overseas marketing
consultants and representatives and the exporting of products. |
|
|
|
|
No. of Employees : |
9 |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
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
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
United Kingdom |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
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; 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 the UK’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 then CAMERON-led coalition
government (between Conservatives and Liberal Democrats) initiated an austerity
program, which has continued under the Conservative government. However, the
deficit still remains one of the highest in the G7, standing at 3.6% of GDP as
of 2017, and the UK has pledged to lower its corporation tax from 20% to 17% by
2020. The UK had a debt burden of 90.4% GDP at the end of 2017.
The UK’s economy has begun to slow since the referendum vote to leave
the EU in June 2016. A sustained depreciation of the British pound has
increased consumer and producer prices, weighing on consumer spending without
spurring a meaningful increase in exports. The UK has an extensive trade
relationship with other EU members through its single market membership and
economic observers have warned the exit will jeopardize its position as the
central location for European financial services. Prime Minister MAY is seeking
a new “deep and special” trade relationship with the EU following the UK’s
exit. However, economists doubt that the UK will be able to preserve the
benefits of EU membership without the obligations.
|
Source
: CIA |
Registered Address
Progress House
Newby Road
Hazel Grove
Stockport
SK7 5DA
Trading Address
Progress House
Newby Road Industrial Est, Newby Rd
Hazel Grove
Stockport, Cheshire
SK7 5DA
Website Address http://www.bestbarratt.co.uk
Company Number 02122663
Telephone Number -
Fax Number -
TPS -
FPS Yes
Incorporation Date 13/04/1987
Previous Name -
Type Private Limited with Share Capital
FTSE Index -
Date of Change -
Filing Date of Accounts 31/01/2018
Currency GBP
Share Capital £2
SIC07 82990
Charity Number -
SIC07 Description Other business support
service activities n.e.c.
Principal Activity Overseas
marketing consultants and representatives and the exporting of
products.
CCJ's
0 (£0)
No CCJ Information To Display
Ultimate Holding Company IMCI (SERVICES)
LIMITED
Accountant -
Mortgages 0
Group 2 companies
Linkages 0 companies
Countries In 0 countries
|
Year to Date |
Turnover |
Pre Tax Profit |
Shareholder |
Funds Employees |
|
30.04.2017 |
£15,421,056 |
£2,615,333 |
£7,470,052 |
9 |
|
30.04.2016 |
£10,314,043 |
£1,052,836 |
£5,383,578 |
9 |
|
31.07.2015 |
£11,602,092 |
£1,290,510 |
£4,688,850 |
8 |
Total Mortgage 0
Outstanding 0
Satisfied 0
Total Number of Documented
Trade 0
Total
Value of Documented Trade £0
|
This company has been treated as a Medium
company. |
|
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 highly efficient use of assets. |
|
This company has made late payments on a
high 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. |
|
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 |
1 |
Total Current Secretaries |
1 |
|
Total Previous Directors / Company Secretaries |
0 |
Total Person's With Significant Control |
2 |
|
Title |
Miss |
Function |
Director |
|
Name |
Avril Mairead O'Hanlon |
Nationality |
Irish |
|
Date of Birth |
04/1958 |
Present Appointments |
2 |
|
Latest Address |
Progress House Newby Road, Hazel Grove,
Stockport |
Appointment Date |
06/10/1991 |
|
Post Code |
SK7 5DA |
||
|
Title |
Function |
Company Secretary |
|
|
Name |
Charbel Youssef Faddoul |
Nationality |
British |
|
Date of Birth |
- |
Present Appointments |
2 |
|
Latest Address |
Progress House Newby Road, Hazel Grove,
Stockport |
Appointment Date |
06/10/1991 |
|
Post Code |
SK7 5DA |
|
Name |
Currency |
Share Count |
Share Type |
Nominal Value |
% of Total Share Count |
|
AVRIL MAIREAD OHANLON |
GBP |
1 |
ORDINARY |
1 |
50 |
|
CHARBEL YOUSSEF FADDOUL |
GBP |
1 |
ORDINARY |
1 |
50 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
Weeks |
52 |
(%) |
39 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
|
|
Currency |
GBP |
(%) |
GBP |
(%) |
GBP |
(%) |
GBP |
(%) |
GBP |
|
|
Consolidated A/cs |
N |
(%) |
N |
(%) |
N |
(%) |
N |
(%) |
N |
|
|
|
Turnover |
£15,421,056 |
49.5% |
£10,314,043 |
-11.1% |
£11,602,092 |
20.6% |
£9,623,422 |
41.3% |
£6,810,814 |
|
|
Export |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Cost of Sales |
£12,920,593 |
44% |
£8,973,362 |
- |
- |
- |
- |
- |
- |
|
|
Gross Profit |
£2,500,463 |
86.5% |
£1,340,681 |
- |
- |
- |
- |
- |
- |
|
|
Wages & Salaries |
£168,774 |
25% |
£135,035 |
-60.5% |
£342,285 |
49.4% |
£229,120 |
66.3% |
£137,761 |
|
|
Directors Emoluments |
£13,475 |
36.1% |
£9,900 |
-92.1% |
£125,639 |
360.8% |
£27,266 |
0% |
£27,259 |
|
|
Operating Profit |
£2,613,588 |
111.7% |
£1,234,606 |
-4.1% |
£1,286,824 |
49.7% |
£859,422 |
32% |
£650,847 |
|
|
Depreciation |
£23,776 |
261.7% |
£6,573 |
-59.5% |
£16,220 |
-32% |
£23,862 |
44.5% |
£16,511 |
|
|
Audit Fees |
£5,000 |
- |
£5,000 |
- |
- |
- |
- |
- |
- |
|
|
Interest Payments |
- |
-100% |
£32 |
220% |
£10 |
-98.2% |
£544 |
- |
- |
|
|
Pre Tax Profit |
£2,615,333 |
148.4% |
£1,052,836 |
-18.4% |
£1,290,510 |
46.9% |
£878,689 |
34.3% |
£654,457 |
|
|
Taxation |
-£481,386 |
-93.6% |
-£248,608 |
7.5% |
-£268,758 |
-35.9% |
-£197,775 |
-33.6% |
-£148,041 |
|
|
Profit After Tax |
£2,133,947 |
165.3% |
£804,228 |
-21.3% |
£1,021,752 |
50.1% |
£680,914 |
34.5% |
£506,416 |
|
|
Dividends Payable |
£47,473 |
-56.6% |
£109,500 |
33.5% |
£82,000 |
15.5% |
£71,000 |
47.2% |
£48,250 |
|
|
Retained Profit |
£2,086,474 |
200.3% |
£694,728 |
-26.1% |
£939,752 |
54.1% |
£609,914 |
33.1% |
£458,166 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
|
Tangible Assets |
£768,569 |
79.6% |
£428,020 |
-29.2% |
£604,369 |
57.2% |
£384,397 |
13.7% |
£338,218 |
|
|
Intangible Assets |
£1,146 |
- |
£1,146 |
- |
£1,146 |
- |
0 |
- |
0 |
|
|
Total Fixed Assets |
£769,715 |
79.4% |
£429,166 |
-29.1% |
£605,515 |
57.5% |
£384,397 |
13.7% |
£338,218 |
|
|
Stock |
£773,345 |
44.5% |
£535,329 |
82.3% |
£293,702 |
-29% |
£413,935 |
125.7% |
£183,422 |
|
|
Trade Debtors |
£2,971,291 |
3.6% |
£2,866,882 |
-3% |
£2,954,279 |
30.4% |
£2,265,095 |
37% |
£1,653,381 |
|
|
Cash |
£6,188,869 |
24.5% |
£4,970,258 |
32.5% |
£3,752,346 |
9.9% |
£3,413,318 |
51.5% |
£2,253,192 |
|
|
Other Debtors |
£613,852 |
-11.8% |
£696,362 |
47.1% |
£473,373 |
-0.9% |
£477,590 |
-13.6% |
£552,449 |
|
|
Miscellaneous Current Assets |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Current Assets |
£10,547,357 |
16.3% |
£9,068,831 |
21.3% |
£7,473,700 |
13.8% |
£6,569,938 |
41.5% |
£4,642,444 |
|
|
Trade Creditors |
£3,055,249 |
-9.7% |
£3,382,233 |
30.4% |
£2,593,591 |
-8.9% |
£2,847,953 |
79.6% |
£1,585,351 |
|
|
Bank Loans & Overdrafts |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Other Short Term Finance |
0 |
-100% |
£54,322 |
999.9% |
£3,166 |
595.8% |
£455 |
-41.7% |
£780 |
|
|
Miscellaneous Current Liabilities |
£791,771 |
16.8% |
£677,864 |
-14.6% |
£793,608 |
122.4% |
£356,829 |
39.7% |
£255,347 |
|
|
Total Current Liabilities |
£3,847,020 |
-6.5% |
£4,114,419 |
21.4% |
£3,390,365 |
5.8% |
£3,205,237 |
74.1% |
£1,841,478 |
|
|
Bank Loans & Overdrafts and LTL |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Other Long Term Finance |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Long Term Liabilities |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
|
Called Up Share Capital |
£2 |
- |
£2 |
- |
£2 |
- |
£2 |
- |
£2 |
|
|
P & L Account Reserve |
£7,470,050 |
38.8% |
£5,383,576 |
14.8% |
£4,688,848 |
25.1% |
£3,749,096 |
19.4% |
£3,139,182 |
|
|
Revaluation Reserve |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Sundry Reserves |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Shareholder Funds |
£7,470,052 |
38.8% |
£5,383,578 |
14.8% |
£4,688,850 |
25.1% |
£3,749,098 |
19.4% |
£3,139,184 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
|
Net Worth |
£7,468,906 |
38.8% |
£5,382,432 |
14.8% |
£4,687,704 |
25% |
£3,749,098 |
19.4% |
£3,139,184 |
|
|
Working Capital |
£6,700,337 |
35.2% |
£4,954,412 |
21.3% |
£4,083,335 |
21.4% |
£3,364,701 |
20.1% |
£2,800,966 |
|
|
Total Assets |
£11,317,072 |
19.2% |
£9,497,997 |
17.6% |
£8,079,215 |
16.2% |
£6,954,335 |
39.6% |
£4,980,662 |
|
|
Total Liabilities |
£3,847,020 |
-6.5% |
£4,114,419 |
21.4% |
£3,390,365 |
5.8% |
£3,205,237 |
74.1% |
£1,841,478 |
|
|
Net Assets |
£7,470,052 |
38.8% |
£5,383,578 |
14.8% |
£4,688,850 |
25.1% |
£3,749,098 |
19.4% |
£3,139,184 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
|
Net Cashflow from Operations |
£1,879,122 |
16.8% |
£1,609,032 |
88.7% |
£852,837 |
-40.3% |
£1,429,549 |
353.1% |
£315,499 |
|
|
Net Cashflow before Financing |
£1,218,611 |
0.1% |
£1,217,912 |
259.2% |
£339,028 |
-70.8% |
£1,160,126 |
999.9% |
£83,754 |
|
|
Net Cashflow from Financing |
- |
- |
- |
- |
- |
-100% |
£325,098 |
200% |
-£325,098 |
|
|
Increase in Cash |
£1,218,611 |
0.1% |
£1,217,912 |
259.2% |
£339,028 |
-77.2% |
£1,485,224 |
715.4% |
-£241,344 |
|
Date Of Accounts |
30/04/17 |
(%) |
30/04/16 |
(%) |
31/07/15 |
(%) |
31/07/14 |
(%) |
31/07/13 |
|
|
Contingent Liability |
NO |
- |
NO |
- |
NO |
- |
NO |
- |
NO |
|
|
|
Capital Employed |
£7,470,052 |
38.8% |
£5,383,578 |
14.8% |
£4,688,850 |
25.1% |
£3,749,098 |
19.4% |
£3,139,184 |
|
|
Number of Employees |
9 |
- |
9 |
12.5% |
8 |
- |
8 |
- |
8 |
|
Accountants |
||||||||||
|
Auditors |
ALLENS ACCOUNTANTS LIMITED |
|||||||||
|
Auditor Comments |
The audit report contains no adverse
comments |
|||||||||
|
Bankers |
NATIONAL WESTMINSTER BANK PLC |
|||||||||
|
Bank Branch Code |
01-02-69 |
|||||||||
|
Date Of Accounts |
30/04/17 |
30/04/16 |
31/07/15 |
31/07/14 |
31/07/13 |
|
|
|
Pre-tax profit margin % |
16.96 |
10.21 |
11.12 |
9.13 |
9.61 |
|
|
Current ratio |
2.74 |
2.20 |
2.20 |
2.05 |
2.52 |
|
|
Sales/Net Working Capital |
2.30 |
2.08 |
2.84 |
2.86 |
2.43 |
|
|
Gearing % |
0 |
0 |
0 |
0 |
0 |
|
|
Equity in % |
66 |
56.70 |
58 |
53.90 |
63 |
|
|
Creditor Days |
72.11 |
89.52 |
81.37 |
107.72 |
84.72 |
|
|
Debtor Days |
70.13 |
75.88 |
92.68 |
85.67 |
88.36 |
|
|
Liquidity/Acid Test |
2.54 |
2.07 |
2.11 |
1.92 |
2.42 |
|
|
Return On Capital Employed % |
35.01 |
19.55 |
27.52 |
23.43 |
20.84 |
|
|
Return On Total Assets Employed % |
23.10 |
11.08 |
15.97 |
12.63 |
13.13 |
|
|
Current Debt Ratio |
0.51 |
0.76 |
0.72 |
0.85 |
0.58 |
|
|
Total Debt Ratio |
0.51 |
0.76 |
0.72 |
0.85 |
0.58 |
|
|
Stock Turnover Ratio % |
5.01 |
5.19 |
2.53 |
4.30 |
2.69 |
|
|
Return on Net Assets Employed % |
35.01 |
19.55 |
27.52 |
23.43 |
20.84 |
Report Notes
|
There are no notes to display. |
Status History
|
No Status History found |
|
Date |
Description |
|
03/02/2018 |
New Accounts Filed |
|
03/02/2018 |
New Accounts Filed |
|
01/02/2018 |
Payment Data Update Received |
|
09/12/2017 |
Payment Data Update Received |
|
29/11/2017 |
Confirmation Statement |
|
21/11/2017 |
Payment Data Update Received |
|
17/10/2017 |
Payment Data Update Received |
|
21/06/2017 |
Payment Data Update Received |
|
20/06/2017 |
New Accounts Filed |
|
20/06/2017 |
New Accounts Filed |
|
27/01/2017 |
Annual Returns |
|
24/01/2017 |
Annual Returns |
|
24/01/2017 |
New Board Member Miss A.M. O'Hanlon
appointed |
|
02/12/2016 |
Payment Data Update Received |
|
07/11/2016 |
Change in Reg.Office |
Previous Company Names
|
No Previous Names found |
Writ Details
|
No writs found |
Statistics
|
Group |
2 companies |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
Summary
|
Holding Company |
IMCI (SERVICES) LIMITED |
|
Ownership Status |
Ultimately Owned |
|
Ultimate Holding Company |
IMCI (SERVICES) LIMITED |
|
Company Name |
Registered Number |
Latest Key Financials |
Consol. Accounts |
Turnover |
|
|
02122663 |
30.04.2017 |
N |
£15,421,056 |
|
|
10341578 |
- |
N |
|
No Previous Director Details |
|||
|
Total Persons With Significant Control |
2 |
Total Statements |
0 |
|
Active |
2 |
Active |
0 |
|
Ceased |
0 |
Ceased |
0 |
|
Name |
Mr Charbel Youssef Faddoul |
Kind |
Individual Person With Significant Control |
|
Address |
Export House 175 Mauldeth Road, Manchester |
Country Of Residence |
United Kingdom |
|
Post Code |
M14 6SG |
Nationality |
British |
|
Date of Birth |
12/1953 |
Notified On |
06/04/2016 |
|
Nature Of Control |
Ownership Of Shares 25 To 50 Percent,Voting
Rights 25 To 50 Percent |
||
|
Name |
Miss Avril Mairead O'Hanlon |
Kind |
Individual Person With Significant Control |
|
Address |
Export House 175 Mauldeth Road, Manchester |
Country Of Residence |
United Kingdom |
|
Post Code |
M14 6SG |
Nationality |
Irish |
|
Date of Birth |
04/1958 |
Notified On |
06/04/2016 |
|
Nature Of Control |
Ownership Of Shares 25 To 50 Percent,Voting
Rights 25 To 50 Percent |
Ceased Persons With Significant Control
|
No Ceased Persons With Significant Control
To Display |
Active Statements
|
No Active Statements To Display |
Ceased Statements
|
No Ceased Statements To Display |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 65.02 |
|
|
1 |
INR 91.45 |
|
Euro |
1 |
INR 80.09 |
|
GBP |
1 |
INR 91.61 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
TPT |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.