|
|
|
|
Report No. : |
488466 |
|
Report Date : |
02.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
THISTLE PRODUCTS LIMITED |
|
|
|
|
Formerly Known As : |
·
THISTLE PRODUCTS (HOLDINGS) LIMITED ·
NEWCO (829) LIMITED |
|
|
|
|
Registered Office : |
51 Rae Street, Dumfries, Dg1
1jd |
|
|
|
|
Country : |
United Kingdom |
|
|
|
|
Financials (as on) : |
30.11.2016 |
|
|
|
|
Date of Incorporation : |
07.07.2005 |
|
|
|
|
Com. Reg. No.: |
SC287206 |
|
|
|
|
Legal Form : |
Private limited with Share Capital |
|
|
|
|
Line of Business : |
Activities of Head Offices Note [We tried to confirm / obtain
the detailed activity but the same is not available from any sources] |
|
|
|
|
No. of Employees : |
Not available |
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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
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 (30.06.2017) |
Current Rating (30.09.2017) |
|
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 |
Company Name: THISTLE
PRODUCTS LIMITED
Company No: SC287206
Registered Address: 51
RAE STREET DUMFRIES DG1 1JD
Registered
Address 51 RAE
STREET
DUMFRIES
DG1 1JD
Trading
Address 51 Rae
Street
Dumfries
Dumfriesshire
DG1 1JD
Website Address http://www.cairnsmhor.com
Telephone Number 01556611292
Fax Number
TPS q Yes
FPS Yes
Incorporation Date 07/07/2005
Previous Name THISTLE
PRODUCTS (HOLDINGS) LIMITED
Type Private
limited with Share Capital
FTSE Index -
Date of Change 06/12/2007
Filing Date of Accounts 14/06/2017
Currency
Share Capital -
SIC07 70100
Charity Number -
SIC07 Description ACTIVITIES
OF HEAD OFFICES
Principal Activity
CCJ's 0 (£0)
No CCJ Information To Display
Ultimate Holding Company THISTLE
PRODUCTS LIMITED
Accountant ARMSTRONG
WATSON
Mortgages 2
Group 2
companies
Linkages 0
companies
Countries In 0
countries
Year to Date Turnover Pre Tax Profit Shareholder's Funds Employees
30/11/2016 - - £808,941 -
30/11/2015 - - £790,601 -
30/11/2014 - - £808,824 -
Total Mortgage 2
Outstanding 2
Satisfied 0
Total Number of Documented Trade 0
Total Value of Documented Trade £0
|
This company has been treated as a Small company in respect of
the rating/limit generated. |
|
This company has only made late payments on a low percentage of
invoices. |
|
The latest Balance Sheet indicates a very positive net working
capital position. |
|
The latest cash balances represent a positive level in terms of
the overall outstanding creditor obligations. |
|
There has been an increase in shareholders funds compared with
the previous balance sheet. |
|
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 |
2 |
Total Current Secretaries |
0 |
|
Total Previous Directors / Company Secretaries |
4 |
Total Person's With Significant Control |
2 |
|
Title |
Mr |
Function |
Director |
|
Name |
Ernest John Parkinson |
Nationality |
British |
|
Date of Birth |
05/1949 |
Present Appointments |
2 |
|
Latest Address |
2 Station Road, Dalbeattie, Kirkcudbrightshire |
Appointment Date |
08/07/2005 |
|
Post Code |
DG5 4AN |
||
|
Other Actions |
View Director Report |
View Consumer Report |
View AML Report |
|
View Trace Report |
View Compliance Report |
||
|
Title |
Mr |
Function |
Director |
|
Name |
Stephen Brown |
Nationality |
British |
|
Date of Birth |
10/1961 |
Present Appointments |
2 |
|
Latest Address |
Wiston Cottage, Carlops Road, West Linton, Peeblesshire |
Appointment Date |
08/07/2005 |
|
Post Code |
EH46 7DS |
||
|
Other Actions |
View Director Report |
View Consumer Report |
View AML Report |
|
View Trace Report |
View Compliance Report |
||
Top Shareholders
|
No shareholders to display |
Profit & Loss
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
Weeks |
52 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
|
|
Currency |
GBP |
(%) |
GBP |
(%) |
GBP |
(%) |
GBP |
(%) |
GBP |
|
|
Consolidated A/cs |
N |
(%) |
N |
(%) |
N |
(%) |
N |
(%) |
N |
|
|
|
Turnover |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Export |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Cost of Sales |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Gross Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Wages & Salaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Directors Emoluments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Operating Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Depreciation |
£23,550 |
2.7% |
£22,933 |
-2.1% |
£23,432 |
281.4% |
£6,144 |
-36% |
£9,599 |
|
|
Audit Fees |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Interest Payments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Pre Tax Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Taxation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Profit After Tax |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Dividends Payable |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Retained Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Balance Sheet
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
|
Tangible Assets |
£26,880 |
-45.2% |
£49,058 |
-29.4% |
£69,481 |
581.4% |
£10,197 |
-27.7% |
£14,103 |
|
|
Intangible Assets |
£65,366 |
-50% |
£130,729 |
-33.3% |
£196,093 |
-25% |
£261,457 |
-20% |
£326,821 |
|
|
Total Fixed Assets |
£92,246 |
-48.7% |
£179,787 |
-32.3% |
£265,574 |
-2.2% |
£271,654 |
-20.3% |
£340,924 |
|
|
Stock |
£221,383 |
-15.7% |
£262,713 |
-10.2% |
£292,427 |
-17% |
£352,408 |
8.1% |
£325,884 |
|
|
Trade Debtors |
£253,920 |
36% |
£186,686 |
-21.1% |
£236,520 |
1.4% |
£233,283 |
-13.1% |
£268,376 |
|
|
Cash |
£451,012 |
5.7% |
£426,599 |
15.9% |
£368,053 |
24% |
£296,879 |
66.5% |
£178,297 |
|
|
Other Debtors |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Miscellaneous Current Assets |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Current Assets |
£926,315 |
5.7% |
£875,998 |
-2.3% |
£897,000 |
1.6% |
£882,570 |
14.2% |
£772,557 |
|
|
Trade Creditors |
£150,917 |
15.5% |
£130,698 |
-37.8% |
£210,043 |
-15.9% |
£249,710 |
11.9% |
£223,087 |
|
|
Bank Loans & Overdrafts |
£55,844 |
1% |
£55,295 |
- |
0 |
- |
0 |
-100% |
£120,000 |
|
|
Other Short Term Finance |
0 |
- |
0 |
- |
0 |
- |
0 |
-100% |
£1,097 |
|
|
Miscellaneous Current Liabilities |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Current Liabilities |
£206,761 |
11.2% |
£185,993 |
-11.5% |
£210,043 |
-15.9% |
£249,710 |
-27.4% |
£344,184 |
|
|
Bank Loans & Overdrafts and LTL |
£58,703 |
-56.4% |
£134,486 |
-6.4% |
£143,707 |
136.7% |
£60,705 |
-58.1% |
£144,988 |
|
|
Other Long Term Finance |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Long Term Liabilities |
£2,859 |
-96.4% |
£79,191 |
-44.9% |
£143,707 |
136.7% |
£60,705 |
142.9% |
£24,988 |
.
Capital & Reserves
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
|
Called Up Share Capital |
£2 |
- |
£2 |
- |
£2 |
-33.3% |
£3 |
- |
£3 |
|
|
P & L Account Reserve |
£808,938 |
2.3% |
£790,598 |
-2.3% |
£808,821 |
-4.1% |
£843,806 |
13.4% |
£744,306 |
|
|
Revaluation Reserve |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Sundry Reserves |
£1 |
- |
£1 |
- |
£1 |
- |
- |
- |
- |
|
|
Shareholder Funds |
£808,941 |
2.3% |
£790,601 |
-2.3% |
£808,824 |
-4.1% |
£843,809 |
13.4% |
£744,309 |
Other Financial Items
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
|
Net Worth |
£743,575 |
12.7% |
£659,872 |
7.7% |
£612,731 |
5.2% |
£582,352 |
39.5% |
£417,488 |
|
|
Working Capital |
£719,554 |
4.3% |
£690,005 |
0.4% |
£686,957 |
8.5% |
£632,860 |
47.7% |
£428,373 |
|
|
Total Assets |
£1,018,561 |
-3.5% |
£1,055,785 |
-9.2% |
£1,162,574 |
0.7% |
£1,154,224 |
3.7% |
£1,113,481 |
|
|
Total Liabilities |
£209,620 |
-21% |
£265,184 |
-25% |
£353,750 |
14% |
£310,415 |
-15.9% |
£369,172 |
|
|
Net Assets |
£808,941 |
2.3% |
£790,601 |
-2.3% |
£808,824 |
-4.1% |
£843,809 |
13.4% |
£744,309 |
Cash Flow
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
|
Net Cashflow from Operations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Net Cashflow before Financing |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Net Cashflow from Financing |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Increase in Cash |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Miscellaneous
|
Date Of Accounts |
30/11/16 |
(%) |
30/11/15 |
(%) |
30/11/14 |
(%) |
30/11/13 |
(%) |
30/11/12 |
|
|
Contingent Liability |
NO |
- |
NO |
- |
NO |
- |
NO |
- |
NO |
|
|
|
Capital Employed |
£811,800 |
-6.7% |
£869,792 |
-8.7% |
£952,531 |
5.3% |
£904,514 |
17.6% |
£769,297 |
|
|
Number of Employees |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Accountants |
ARMSTRONG WATSON |
|||||||||
|
Auditors |
||||||||||
|
Auditor Comments |
The company is exempt from audit |
|||||||||
|
Bankers |
||||||||||
|
Bank Branch Code |
||||||||||
Ratios
|
Date Of Accounts |
30/11/16 |
30/11/15 |
30/11/14 |
30/11/13 |
30/11/12 |
|
|
|
Pre-tax profit margin % |
- |
- |
- |
- |
- |
|
|
Current ratio |
4.48 |
4.71 |
4.27 |
3.53 |
2.24 |
|
|
Sales/Net Working Capital |
- |
- |
- |
- |
- |
|
|
Gearing % |
7.30 |
17 |
17.80 |
7.20 |
19.50 |
|
|
Equity in % |
84.90 |
85.50 |
83.70 |
94.50 |
94.60 |
|
|
Creditor Days |
- |
- |
- |
- |
- |
|
|
Debtor Days |
- |
- |
- |
- |
- |
|
|
Liquidity/Acid Test |
3.40 |
3.29 |
2.87 |
2.12 |
1.29 |
|
|
Return On Capital Employed % |
- |
- |
- |
- |
- |
|
|
Return On Total Assets Employed % |
- |
- |
- |
- |
- |
|
|
Current Debt Ratio |
0.25 |
0.23 |
0.25 |
0.29 |
0.46 |
|
|
Total Debt Ratio |
0.25 |
0.33 |
0.43 |
0.36 |
0.49 |
|
|
Stock Turnover Ratio % |
- |
- |
- |
- |
- |
|
|
Return on Net Assets Employed % |
- |
- |
- |
- |
- |
|
No Status History found |
|
Date |
Description |
|
11/07/2017 |
Confirmation Statement |
|
24/06/2017 |
New Accounts Filed |
|
24/06/2017 |
New Accounts Filed |
|
22/07/2016 |
Annual Returns |
|
29/04/2016 |
New Accounts Filed |
|
29/04/2016 |
New Accounts Filed |
|
19/07/2015 |
Annual Returns |
|
05/05/2015 |
New Accounts Filed |
|
02/08/2014 |
Annual Returns |
|
22/04/2014 |
New Accounts Filed |
|
25/07/2013 |
Annual Returns |
|
28/05/2013 |
New Accounts Filed |
|
28/05/2013 |
New Accounts Filed |
|
12/07/2012 |
Annual Returns |
|
28/03/2012 |
New Accounts Filed |
|
Date |
Previous Name |
|
06/12/2007 |
THISTLE PRODUCTS (HOLDINGS) LIMITED |
|
14/09/2005 |
NEWCO (829) LIMITED |
|
No writs found |
|
Group |
2 companies |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
|
Holding Company |
THISTLE PRODUCTS LIMITED |
|
Ownership Status |
Ultimately Owned |
|
Ultimate Holding Company |
THISTLE PRODUCTS LIMITED |
|
Company Name |
Registered Number |
Latest Key Financials |
Consol. Accounts |
Turnover |
|
|
|
|
SC287206 |
30.11.2016 |
N |
|
|
|
|
SC154938 |
30.11.2016 |
N |
|
Group |
2 companies |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
|
Mortgage Type: |
FLOATING CHARGE |
||
|
Date Charge Created: |
04/12/07 |
||
|
Date Charge Registered: |
11/12/07 |
||
|
Date Charge Satisfied: |
- |
||
|
Status: |
OUTSTANDING |
||
|
Person(s) Entitled: |
RBS INVOICE FINANCE LIMITED |
||
|
Amount Secured: |
ALL SUMS DUE OR TO BECOME DUE |
||
|
Details: |
UNDERTAKING AND ALL PROPERTY AND ASSETSPRESENT AND FUTURE OF THE
COMPANY INCLUDING UNCALLED CAPITAL |
||
|
Mortgage Type: |
BOND & FLOATING CHARGE |
||
|
Date Charge Created: |
12/08/05 |
||
|
Date Charge Registered: |
16/08/05 |
||
|
Date Charge Satisfied: |
- |
||
|
Status: |
OUTSTANDING |
||
|
Person(s) Entitled: |
THE ROYAL BANK OF SCOTLAND PLC |
||
|
Amount Secured: |
ALL SUMS DUE OR TO BECOME DUE |
||
|
Details: |
UNDERTAKING AND ALL PROPERTY AND ASSETSPRESENT AND FUTURE OF THE
COMPANY INCLUDING UNCALLED CAPITAL |
||
|
Name |
Current Active Appointments |
Previous Appointments |
Dissolved Companies |
|||
|
MBM SECRETARIAL SERVICES LIMITED |
3 |
148 |
414 |
|||
|
Paula Anne Gibson |
0 |
6 |
1 |
|||
|
Paula Anne Gibson |
0 |
6 |
1 |
|||
|
MBM BOARD NOMINEES LIMITED |
1 |
104 |
247 |
|||
|
Total Persons With Significant Control |
2 |
Total Statements |
0 |
|||
|
Active |
2 |
Active |
0 |
|||
|
Ceased |
0 |
Ceased |
0 |
|||
|
Name |
Mr Ernest John Parkinson |
Kind |
Individual Person With Significant Control |
|
Address |
51 Rae Street, Dumfries, |
Country Of Residence |
Scotland |
|
Post Code |
DG1 1JD |
Nationality |
British |
|
Date of Birth |
05/1949 |
Notified On |
06/04/2016 |
|
Nature Of Control |
Ownership of shares - between 25% and 50% |
||
|
Name |
Mr Stephen Brown |
Kind |
Individual Person With Significant Control |
|
Address |
51 Rae Street, Dumfries, |
Country Of Residence |
Scotland |
|
Post Code |
DG1 1JD |
Nationality |
British |
|
Date of Birth |
10/1961 |
Notified On |
06/04/2016 |
|
Nature Of Control |
Ownership of shares - between 25% and 50% |
|
No Ceased Persons With Significant Control To Display |
|
No Active Statements To Display |
|
No Ceased Statements To Display |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 63.61 |
|
|
1 |
INR 89.32 |
|
Euro |
1 |
INR 78.95 |
|
GBP |
1 |
INR 91.38 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
Report Prepared
by : |
KET |
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.