|
|
|
|
Report No. : |
484338 |
|
Report Date : |
04.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
FEELYSTONE BOYLE LIMITED |
|
|
|
|
Registered Office : |
Greatmeadow, Boyle, Coroscommon, 95211 |
|
|
|
|
Country : |
Ireland |
|
|
|
|
Financials (as on) : |
31.12.2016 |
|
|
|
|
Date of Incorporation : |
06.09.2002 |
|
|
|
|
Com. Reg. No.: |
IE361082 |
|
|
|
|
Legal Form : |
LTD - PRIVATE COMPANY LIMITED BY SHARES |
|
|
|
|
Line of Business : |
·
The Processing, Fabrication And
Retail Of Natural Stone ·
Cutting, Shaping And Finishing Of
Stone |
|
|
|
|
No. of Employees : |
17 |
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 : |
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
|
Country Name |
Previous Rating (30.06.2017) |
Current Rating (30.09.2017) |
|
Ireland |
A2 |
A2 |
|
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 |
Company Name: FEELYSTONE
BOYLE LIMITED
Company No: IE361082
Registered Address: GREATMEADOW
BOYLE COROSCOMMON 95211
Registered
Address GREATMEADOW
BOYLE
COROSCOMMON
95211
Trading
Address GREATMEADOW
BOYLE
COROSCOMMON
COROSCOMMON
95211
Website Address -
Eircode -
VAT Number IE9574830C
Telephone Number
Fax Number
TPS No
FPS Yes
Incorporation Date 06/09/2002
Previous Name
Type LTD - PRIVATE COMPANY
LIMITED BY SHARES
FTSE Index -
Date of Change -
Filing Date of Accounts -
Currency EUR
Share Capital €4,100
SIC07 23700
Charity Number -
SIC07 Description CUTTING,
SHAPING AND FINISHING OF STONE
Principal Activity The
processing, fabrication and retail of natural stone.
Nace Code -
Nace Description -
CJ's 0 (€0)
No CJ Information To Display
Ultimate Holding Company -
Accountant -
Mortgages 2
Group 0
companies
Linkages 0
companies
Countries In 0
countries
Year to Date Turnover Pre Tax Profit Shareholder's Funds Employees
31/12/2016 - - €644,497 17
31/12/2015 - - €657,267 15
31/12/2014 - - €609,696 15
Total Mortgage 2
Outstanding 2
Satisfied 0
Total Number of Documented Trade 0
Total Value of Documented Trade €0
|
No exact match CCJs are recorded against the company. |
|
|
The company's credit rating has increased from 52 to 64 which
indicates good creditworthiness. |
|
|
There is insufficient data to indicate a change in this
company's percentage of sales. |
|
|
A 6.1% growth in Total Assets occurred during the latest trading
period. |
|
Total Number of Exact CJs - |
0 |
Total Value of Exact CJs - |
€0 |
|
Total Number of Possible CJs - |
0 |
Total Value of Possible CJs - |
€0 |
|
Total Number of Satisfied CJs - |
0 |
Total Value of Satisfied CJs - |
€0 |
|
Total Current Directors |
1 |
Total Current Secretaries |
1 |
|
Total Previous Directors / Company Secretaries |
12 |
|
Title |
Function |
Director |
|
|
Name |
FINBARR H. FEELY |
Nationality |
|
|
Date of Birth |
04/1974 |
Present Appointments |
1 |
|
Latest Address |
GREATMEADOW, BOYLE, CO. ROSCOMMON. |
Appointment Date |
03/10/2003 |
|
Eircode |
|||
|
Other Actions |
View Director Report |
||
|
Title |
Function |
Company Secretary |
|
|
Name |
AOIFE FEELY |
Nationality |
|
|
Date of Birth |
04/1978 |
Present Appointments |
1 |
|
Latest Address |
GREATMEADOW, BOYLE, CO ROSCOMMON |
Appointment Date |
21/12/2016 |
|
Eircode |
|||
|
Other Actions |
|||
Top Shareholders
|
Name |
Currency |
Share Count |
Share Type |
Nominal Value |
% of Total Share Count |
|
|
FINBAR H. FEELY |
EUR |
4,100 |
ORDINARY |
1 |
100 |
|
|
|
||||||
Profit & Loss
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
Weeks |
52 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
(%) |
52 |
|
|
Currency |
EUR |
(%) |
EUR |
(%) |
EUR |
(%) |
EUR |
(%) |
EUR |
|
|
Consolidated A/cs |
N |
(%) |
N |
(%) |
N |
(%) |
N |
(%) |
N |
|
|
|
Turnover |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Export |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Cost of Sales |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Gross Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Wages & Salaries |
€610,436 |
17.3% |
€520,398 |
5.8% |
€492,027 |
- |
- |
- |
- |
|
|
Directors Emoluments |
€46,545 |
3.9% |
€44,788 |
6% |
€42,253 |
- |
- |
- |
- |
|
|
Operating Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Depreciation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Audit Fees |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Interest Payments |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Pre Tax Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Taxation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Profit After Tax |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Dividends Payable |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Retained Profit |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Balance Sheet
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
|
Tangible Assets |
€1,569,877 |
-3.9% |
€1,633,830 |
-4.5% |
€1,711,642 |
-8% |
€1,860,843 |
-4.1% |
€1,940,977 |
|
|
Intangible Assets |
0 |
- |
0 |
-100% |
€2,900 |
-50% |
€5,800 |
-33.3% |
€8,700 |
|
|
Total Fixed Assets |
€1,569,877 |
-3.9% |
€1,633,830 |
-4.7% |
€1,714,542 |
-8.1% |
€1,866,643 |
-4.3% |
€1,949,677 |
|
|
Stock |
€391,737 |
5.7% |
€370,619 |
-0.8% |
€373,477 |
16.6% |
€320,373 |
-14.3% |
€373,797 |
|
|
Trade Debtors |
€576,130 |
42.7% |
€403,637 |
23.5% |
€326,858 |
32.7% |
€246,396 |
4.9% |
€234,987 |
|
|
Cash |
€17,371 |
- |
0 |
-100% |
€33,384 |
19.2% |
€28,011 |
999.9% |
€322 |
|
|
Other Debtors |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Miscellaneous Current Assets |
0 |
- |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Total Current Assets |
€985,238 |
27.2% |
€774,256 |
5.5% |
€733,719 |
23.4% |
€594,780 |
-2.4% |
€609,106 |
|
|
Trade Creditors |
€1,037,620 |
56.7% |
€662,127 |
-0.3% |
€663,822 |
-6.2% |
€707,671 |
-5.9% |
€752,381 |
|
|
Bank Loans & Overdrafts |
0 |
- |
0 |
-100% |
€43,873 |
-87.4% |
€348,102 |
129.6% |
€151,627 |
|
|
Other Short Term Finance |
0 |
- |
0 |
-100% |
€7,776 |
- |
0 |
-100% |
€948 |
|
|
Miscellaneous Current Liabilities |
€15,242 |
26.6% |
€12,035 |
6.5% |
€11,302 |
-5.6% |
€11,969 |
16.6% |
€10,262 |
|
|
Total Current Liabilities |
€1,052,862 |
56.2% |
€674,162 |
-7.2% |
€726,773 |
-31.9% |
€1,067,742 |
16.7% |
€915,218 |
|
|
Bank Loans & Overdrafts and LTL |
€857,756 |
-20.3% |
€1,076,657 |
-6.8% |
€1,155,665 |
7% |
€1,080,509 |
-2.7% |
€1,110,930 |
|
|
Other Long Term Finance |
0 |
- |
0 |
-100% |
€14,964 |
- |
0 |
- |
0 |
|
|
Total Long Term Liabilities |
€857,756 |
-20.3% |
€1,076,657 |
-3.2% |
€1,111,792 |
51.8% |
€732,407 |
-23.7% |
€959,303 |
.
Capital & Reserves
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
|
Called Up Share Capital |
€4,100 |
- |
€4,100 |
- |
€4,100 |
- |
€4,100 |
- |
€4,100 |
|
|
P & L Account Reserve |
-€3,345,147 |
-0.4% |
-€3,332,377 |
1.4% |
-€3,379,948 |
-1.5% |
-€3,328,370 |
-0.7% |
-€3,305,382 |
|
|
Revaluation Reserve |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Sundry Reserves |
€3,985,544 |
- |
€3,985,544 |
- |
€3,985,544 |
- |
€3,985,544 |
- |
€3,985,544 |
|
|
Shareholder Funds |
€644,497 |
-1.9% |
€657,267 |
7.8% |
€609,696 |
-7.8% |
€661,274 |
-3.4% |
€684,262 |
Other Financial Items
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
|
Net Worth |
€644,497 |
-1.9% |
€657,267 |
8.3% |
€606,796 |
-7.4% |
€655,474 |
-3% |
€675,562 |
|
|
Working Capital |
-€67,624 |
-167.6% |
€100,094 |
999.9% |
€6,946 |
101.5% |
-€472,962 |
-54.5% |
-€306,112 |
|
|
Total Assets |
€2,555,115 |
6.1% |
€2,408,086 |
-1.6% |
€2,448,261 |
-0.5% |
€2,461,423 |
-3.8% |
€2,558,783 |
|
|
Total Liabilities |
€1,910,618 |
9.1% |
€1,750,819 |
-4.8% |
€1,838,565 |
2.1% |
€1,800,149 |
-4% |
€1,874,521 |
|
|
Net Assets |
€644,497 |
-1.9% |
€657,267 |
7.8% |
€609,696 |
-7.8% |
€661,274 |
-3.4% |
€684,262 |
Cash Flow
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
|
Net Cashflow from Operations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Net Cashflow before Financing |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Net Cashflow from Financing |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
Increase in Cash |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Miscellaneous
|
Date Of Accounts |
31/12/16 |
(%) |
31/12/15 |
(%) |
31/12/14 |
(%) |
31/12/13 |
(%) |
31/12/12 |
|
|
Contingent Liability |
NO |
- |
NO |
- |
NO |
- |
NO |
- |
NO |
|
|
|
Capital Employed |
€1,502,253 |
-13.4% |
€1,733,924 |
0.7% |
€1,721,488 |
23.5% |
€1,393,681 |
-15.2% |
€1,643,565 |
|
|
Number of Employees |
17 |
13.3% |
15 |
- |
15 |
- |
- |
- |
- |
|
Accountants |
||||||||||
|
Auditors |
||||||||||
|
Auditor Comments |
The company is exempt from audit |
|||||||||
|
Bankers |
BANK OF IRELAND |
|||||||||
|
Bank Branch Code |
90-53-28 |
|||||||||
Ratios
|
Date Of Accounts |
31/12/16 |
31/12/15 |
31/12/14 |
31/12/13 |
31/12/12 |
|
|
|
Pre-tax profit margin % |
- |
- |
- |
- |
- |
|
|
Current ratio |
0.94 |
1.15 |
1.01 |
0.56 |
0.67 |
|
|
Sales/Net Working Capital |
- |
- |
- |
- |
- |
|
|
Gearing % |
133.10 |
163.80 |
189.50 |
163.40 |
162.40 |
|
|
Equity in % |
25.20 |
27.30 |
24.90 |
26.90 |
26.80 |
|
|
Creditor Days |
- |
- |
- |
- |
- |
|
|
Debtor Days |
- |
- |
- |
- |
- |
|
|
Liquidity/Acid Test |
0.56 |
0.59 |
0.49 |
0.25 |
0.25 |
|
|
Return On Capital Employed % |
- |
- |
- |
- |
- |
|
|
Return On Total Assets Employed % |
- |
- |
- |
- |
- |
|
|
Current Debt Ratio |
1.63 |
1.02 |
1.19 |
1.61 |
1.33 |
|
|
Total Debt Ratio |
2.96 |
2.66 |
3.01 |
2.72 |
2.73 |
|
|
Stock Turnover Ratio % |
- |
- |
- |
- |
- |
|
|
Return on Net Assets Employed % |
- |
- |
- |
- |
- |
|
Date |
Description |
|
22/09/2017 |
Annual Returns |
|
22/09/2017 |
New Accounts Filed |
|
22/09/2017 |
New Accounts Filed |
|
21/12/2016 |
FINBARR H. FEELY has resigned as company secretary |
|
21/12/2016 |
AOIFE FEELY has left the board |
|
21/12/2016 |
New Company Secretary (AOIFE FEELY) appointed |
|
01/07/2016 |
New Accounts Filed |
|
01/07/2016 |
New Accounts Filed |
|
30/06/2016 |
Annual Returns |
|
03/06/2015 |
New Accounts Filed |
|
02/06/2015 |
Annual Returns |
|
19/05/2014 |
New Accounts Filed |
|
17/05/2014 |
Annual Returns |
|
15/05/2013 |
New Accounts Filed |
|
13/05/2013 |
Annual Returns |
|
Group |
- |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
|
Holding Company |
- |
|
Ownership Status |
|
|
Ultimate Holding Company |
- |
|
|
Group |
0 companies |
|
Linkages |
0 companies |
|
Countries |
In 0 countries |
|
Mortgage Type: |
A charge on uncalled share capital of the company. A charge on
land, wherever situate, or any interest therein, but not including a charge
for any rent or other periodical sum issuing out of land. A charge on book
debts of the company. A floating charge on the undertakings or property of
the company. A charge on goodwill, on a patent or licence under a patent, on
a trademark or on a copyright or a licence under copyright. |
||
|
Date Charge Created: |
29/04/11 |
||
|
Date Charge Registered: |
05/05/11 |
||
|
Date Charge Satisfied: |
- |
||
|
Status: |
NOT SATISFIED |
||
|
Person(s) Entitled: |
THE GOVERNOR AND COMPANY OF THE BANK OF IRELAND |
||
|
Amount Secured: |
|||
|
Details: |
All monies and/or obligations which now are, or at any time may become,
due or owing to the security holder by the company on any account and all the
other liabilities whatsoever of the company to the security holder whether
actual or contingent and whether as principal debtor, guarantor, surety or
otherwise. |
||
|
Mortgage Type: |
A floating charge on the undertakings or property of the
company. |
||
|
Date Charge Created: |
22/10/07 |
||
|
Date Charge Registered: |
26/10/07 |
||
|
Date Charge Satisfied: |
- |
||
|
Status: |
NOT SATISFIED |
||
|
Person(s) Entitled: |
THE GOVERNOR & CO OF THE BANK OF IRELAND |
||
|
Amount Secured: |
|||
|
Details: |
All monies and/or obligations which now are, or at any time may
become, due or owing to the security holder by the company on any account and
all the other liabilities whatsoever of the company to the security holder
whether actual or contingent and whether as principal debtor, guarantor,
surety or otherwise. |
||
|
Name |
Current Active Appointments |
Previous Appointments |
Dissolved Companies |
|
FLORENCE FEELY |
1 |
5 |
13 |
|
FLORENCE FEELY |
1 |
5 |
13 |
|
PATRICK FEELY |
1 |
5 |
6 |
|
JON ANTHONY ROCK |
20 |
3399 |
4743 |
|
ICC TRUST & CORPORATE SERVICES LIMITED |
4 |
1201 |
356 |
|
FINBARR MARTIN FEELY |
0 |
1 |
5 |
|
EAMONN DOYLE |
15 |
2 |
8 |
|
COLIN FEELY |
0 |
1 |
0 |
|
GEMMA FITZGERALD |
0 |
368 |
543 |
|
MICHAEL MEANEY |
4 |
1 |
1 |
|
FINBARR H. FEELY |
1 |
2 |
4 |
|
AOIFE FEELY |
1 |
1 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 63.48 |
|
|
1 |
INR 86.41 |
|
Euro |
1 |
INR 76.54 |
|
Euro |
1 |
INR 76.23 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
VIV |
|
|
|
|
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.