image space strip

Financial Report

ICC Search LogoThe financial report is provided for all analysed companies. There are thirteen sections available:-


  • Statutory information screen is the first screen - details of registered name and address, issued capital, type of accounts filed, and relevant filing dates.

  • Risk information screen details group structure, details of the latest ten county court judgements, risk score for four years and the latest recommended credit and contract limit.

  • Company and industry comparison screen compares the subject company with all other companies within its industry type.

  • Directory information screen confirms the trading address, and where available, the telephone and fax numbers, up to ten SIC codes and the principal activities statement.

  • Filing history screen displays every change of name, all mortgage documents and one of each other filing type with a maximum of 20 being listed.

  • Profit & loss account details all items for the last five years.

  • Accounts notes holds information on items extracted from latest set of notes such as exports, audit fees, intermediate assets, bank overdraft, and finance due to directors and group.

  • Growth rates provides % growth measurements for 1/2/3/4 year periods.

  • Ownership section breaks out group structure and top ten subsidiaries ranked by turnover.

  • Directors and advisors screen lists the company secretary and all other directors. The auditors and the bank, if available are also provided.

  • Balance sheet screen displays the last five years’ worth of balance sheet items, indicating where notes are cross referenced to notes to the accounts section of the report. A further four items are taken from the cash flow statement.

  • Cash flow Ratios screen lists the main liquidity, performance, leverage and gearing ratios.

Details of the fields contained in the reports.


Statutory Information

  • Company Name
  • Registered Number
  • Previous Name
  • Registered Office Address
  • Company Secretary
  • Type of company
  • Incorporation Date
  • Date of latest Accounts filed at Companies’House
  • Date latest Accounts lodged at Companies’ House
  • Date of latest Annual return
  • Accounts Reference Date
  • Type of Accounts
  • Issued Share Capital.

Risk Information

  • Holding Company
  • Ultimate Holding Company
  • Total Number and total value of unsatisfied county court judgements
  • Latest five filings at Companies House
  • Juniper Risk Score
  • Credit and Contract Limits
  • listing of latest 10 unsatisfied County Court Judgements

Profit & Loss Account

Latest 5 years figures from filed profit and loss account showing where available:

  • Date of Accounts
  • Consolidated
  • Subsidiary
  • Number of Weeks
  • Currency
  • Audit Qualification
  • Turnover
  • Cost of Sales
  • Gross Profit
  • Operating Profit
  • Non Trading Income
  • Interest Payable
  • Pre-tax Profit
  • Taxation
  • Profit after Tax
  • Dividends Payable
  • Retained Profits
  • Value added

Balance Sheet

Latest 5 years figures from filed balance sheet showing:

  • Date of Accounts
  • Consolidated
  • Subsidiary
  • Number of Weeks
  • Currency
  • Audit Qualification
  • Tangible Fixed Assets
  • Intangible Assets
  • Total Fixed Assets
  • Stocks
  • Trade Debtors
  • Cash
  • Misc. Current Assets
  • Total Current Assets
  • Total Assets
  • Creditors: Due within 1 year
  • Tot.Ass. less Tot.Current Liab
  • Tot. Long Term Liabs.
  • Total Liabilities
  • Share Cap. & Reserves
  • P&L Acc. Reserve
  • Revaluation Reserve
  • Shareholders Funds
  • Capital Employed
  • Net Worth
  • Working Capital
  • Contingent Liabs.
  • CashFlow
  • Net CF from Op'g Acts
  • Net ROI & SOF CF
  • Net CF before Financing
  • Net CF from Financing
  • Increase in Net Cash

Accounts Notes

Figures including:

  • Date of Accounts
  • Consolidated
  • Subsidiary
  • Number of Weeks
  • Currency
  • Audit Qualification
  • Exports
  • Employees' Remuneration
  • Directors' Remuneration
  • Audit Fees
  • Non-Audit Fees
  • Depreciation
  • Average Number of Employees (actual)
  • Tangible Assets consists of:
  • Fixed Assets
  • Intermediate Assets which includes:
  • Due from Group, Non Current
  • Miscellaneous Current Assets includes:
  • Due from Group, Current
  • Creditors: Amounts falling due within one year consists of:
  • Trade Creditors
  • Bank Overdraft
  • Miscellaneous Current Liabilities includes:
  • Bank Loans - Current Portion
  • Other Short Term Finance, including
  • Due to Group, Current
  • Due to Directors, Current
  • Other Current Liabilities
  • Short Term Loans (a+b+c)
  • Total Long Term Liabilities consists of:
  • Long Term Loans which consists of:
  • Long Term Bank Loans
  • Other Long Term Finance including:
  • Due to Group, Non Current
  • Due to Directors, Non Current
  • Other Long Term Liabilities
  • Share Capital and Reserves consists of:
  • Called up Share Capital
  • Sundry Reserves

Directory Information

  • Trading Address
  • Telephone Number
  • Fax Number
  • Region
  • Main 3 SIC codes
  • Principle Activities
  • text description of audit qualification

Directors & Advisors

  • A complete listing of all current directors
  • Bankers
  • Auditors

Ratios

The following 32 ratios over a 5 year period:

  • Profit/Sales(%)
  • Profit/Capital Employed (%)
  • Profit/Total Assets (%)
  • Profit/Shareholders Funds (%)
  • Sales/Total Assets (%)
  • Sales/Fixed Assets
  • Sales/Capital Employed
  • Working Capital/Sales (%)
  • Stock Turnover
  • Credit Period (days)
  • Creditor Days (days)
  • Debtors/Total Assets (%)
  • Current Ratio
  • Liquidity Ratio
  • Creditors/Debtors
  • Current Liabilities/Stocks
  • Interest/Pre-Interest Profit (%)
  • Total Debt/Net Worth (%)
  • Bank Overdraft & LT Liabs/Net Worth (%)
  • Long term Debt/Net Worth (%)
  • Long Term Liabs/Net Worth
  • Sh'hldrs Funds/Total Liabilities (%)
  • Sh'hldrs Funds/Total Assets
  • Bank Overdraft & LT Liabs/Working Capital (%)
  • Total Debt/Working Capital
  • Average Employee Remuneration (£)
  • Wages/Sales (%)
  • Profit per Employee (£)
  • Sales per Employee (£)
  • Capital Employed per Employee (£)
  • Fixed Assets per Employee (£)
  • Total Assets per Employee (£)
  • Profit/Value Added (%)
  • Value Added/Sales (%)
  • Value Added per Employee (£)
  • Value Added/Employee Remuneration
  • Exports/Sales (%)
  • Sales/Audit Fees
  • Total Assets/Audit Fees

Co./Industry Comparison

  • Quartile analysis for the above ratios

Ownership

  • Holding and Ultimate Holding company and top ten subsidiaries by turnover

Filing History

  • Up to the latest 20 of all major filings by the company at Companies’ House

Growth Rates

  • 1, 2 and 4 year growth rate for all main accounts components



icc Search

Sample Financial Report

LONRHO PUBLIC LIMITED COMPANY

Statutory Information
 
Previous Name(s): None
 
Registered Number: 00103002
 
Registered Office: 4 GROSVENOR PLACE, Date of Incorporation: 13/05/1909
LONDON, Latest Annual Return: 12/04/1998
SW1X 7DL Date Accounts Lodged: 26/02/1998
Latest Filed Accounts Date: 30/09/1997
Date of Analysed Accounts: 30/09/1997
Accounts Reference Date: 30/09
Issued Capital (£): 197,091,373
 
Company is: Quoted
Public limited with share capital
English/Welsh companies incorporated under part 1 of the Companies Act
 
Type of Accounts: Group
 
Directory Information
 
Trading Address: 4 Grosvenor Place, Telephone Number: 0171 201 6000
London, Fax Number: -
SW1X 7DL
 
Region: CENTRAL LONDON
Bankers: LLOYDS BANK
Auditors: KPMG Audit PLC
Audit Qualification: The Auditors have expressed a clean opinion (i.e. unqualified with no referrals) on the accounts for the period ended 30/09/1997.
Principal Activities: The mining of gold, platinum and coal, the distribution of motor vehicles and equipment, the operation of sugar plantations and hotels and agri-businesses.
 
UK SIC Code(s):
13200 Mining of non-ferrous metal ores, except uranium and thorium ores
10101 Deep coal mines
50100 Sale of motor vehicles
55111 Licensed hotels and motels
 
Risk Information
 

Risk Score

1997 51 Credit Limit (£): 31,000,000
1996 63 Contract Limit (£): 90,000,000
1995 75
1994 77
The ICC score has been designed to predict the likelihood of a company becoming insolvent within the year. The latest score is 51 and this indicates a risk level for the next year just less than the average rate of 2%. We would expect 71.18% of companies to be at and above this score. The credit limit is £31,000,000, which is a reflection of the score and the substantial financial strength of the company.
 
County Court Judgments: There are no unsatisfied CCJs against the company.
 
Ownership
 

Group Structure

Holding Company: None
Ultimate Holding Company: None
 

All Live Subsidiaries on ICC Database by Turnover

Reg. No. Name Sales('000) A/C Date Status
01945868 SUNLEY TURRIFF HOLDINGS LIMITED
92,740 30/09/1997 Large
00553806 BAUMANN HINDE & CO.LIMITED
88,322 30/09/1997 Large
00126250 JOHN HOLT GROUP LIMITED
81,507 30/09/1997 Large
00024306 DUTTON-FORSHAW (MACHINERY) LIMITED
66,663 30/09/1997 Large
02795371 SUNLEY TURRIFF CONSTRUCTION LIMITED
52,023 30/09/1997 Large
01656348 CRAMLINGTON TEXTILES LIMITED
30,527 29/09/1996 Large
00719989 JACK BARCLAY LIMITED
28,471 30/09/1997 Large
SC141831 LILLEY CONSTRUCTION LIMITED
28,004 30/09/1997 Large
00376443 SAVILLE TRACTORS LIMITED
15,581 30/09/1996 Large
00168827 HARRISON & SONS,LIMITED
14,992 31/03/1997 Large
02121335 LUSOLANDA SUPPLIES LIMITED
12,866 30/09/1997 Large
00211562 FORESTAL MIMOSA LIMITED
12,698 31/12/1997 Large
00042769 WILLOUGHBY'S CONSOLIDATED PUBLIC LIMITED COMPANY
12,434 30/09/1997 Quoted
01085604 ROBERT HUDSON (MACHINERY SALES & SERVICE) LIMITED
7,507 30/09/1997 Large
00323286 LONMIN TEXTILES LIMITED
6,824 29/09/1996 Large
00726899 F.E.WRIGHT (UK) LIMITED
3,394 30/09/1997 Large
02655191 TURRIFF CONSTRUCTION LIMITED
3,040 30/09/1997 Large
01552176 LONTOP HOUSING LIMITED
2,859 30/09/1996 Large
01729327 BLACKPOOL OPERATING COMPANY LIMITED
1,407 31/12/1996 Large
00276056 LONDON CITY & WESTCLIFF PROPERTIES LIMITED
1,222 30/09/1997 Large
00811724 F.E. WRIGHT (PENSIONS & FINANCIAL PLANNING) LIMITED
1,111 30/09/1997 Large
02097826 INTERNATIONAL COTTON CONSULTANTS LIMITED
1,029 30/09/1997 Large
01549708 PRINCESS HOTELS INTERNATIONAL LIMITED
562 30/09/1997 Large
00743682 BERNARD SUNLEY & SONS PLC
508 30/09/1997 Large
00575876 KENDALL & WATSON LIMITED
356 30/04/1997 Small
02309137 BUYLAP LIMITED
254 30/09/1997 Small
01562690 LEISURE MANAGEMENT SERVICES LIMITED
179 30/09/1997 Small
00195624 LONRHO AGRIBUSINESS ZIMBABWE (U.K.) LIMITED
90 30/09/1997 Small
00051851 JOHN HOLT & COMPANY (LIVERPOOL) LIMITED
0 30/09/1997 Small
00095457 LONMIN MINING SUPPLIES LIMITED
0 30/09/1997 Small
00125833 HENDERSON'S TRANSVAAL ESTATES,LIMITED
0 30/09/1997 Small
00571944 F.E. WRIGHT GROUP LIMITED
0 30/09/1997 Small
00737769 WINGROVE PONTELAND LIMITED
0 30/09/1997 Small
00762173 LONDON AUSTRALIAN & GENERAL PROPERTY COMPANY LIMITED
0 30/09/1997 Small
00997945 LONRHO AFRICA (HOLDINGS) LIMITED
0 30/09/1997 Small
01548959 LONMIN HOTELS LIMITED
0 30/09/1997 Small
01748960 CABLEAIR LIMITED
0 30/09/1997 Small
01789274 LONMIN FINANCE PUBLIC LIMITED COMPANY
0 30/09/1997 Small
00909213 DAVID WHITEHEAD & SONS LIMITED
- 30/09/1997 Small
 
Profit & Loss Account
 
   Date of Accounts 30/09/1997 30/09/1996 30/09/1995 30/09/1994 30/09/1993
   Consolidated Yes Yes Yes Yes Yes
   Subsidiary No No No No No
   No. of Weeks 52 52 52 52 52
   Currency (£ '000) (£ '000) (£ '000) (£ '000) (£ '000)
 
   Audit Qualification No No No No No
 
1   1,850,000 2,028,000 1,966,000 1,824,000 2,722,000
   Cost of Sales 1,398,000 1,462,000 - - -
   Gross Profit 452,000 566,000 - - -
2   234,000 115,000 189,000 129,000 207,000
   Non Trading Income 43,000 53,000 57,000 61,000 53,000
   Interest Payable 79,000 90,000 85,000 78,000 95,000
   Pre-tax Profit 198,000 78,000 161,000 112,000 165,000
   Taxation 29,000 35,000 41,000 29,000 35,000
   Profit After Tax 169,000 43,000 120,000 83,000130,000
   Dividends Payable 41,000 41,000 41,000 37,000 31,000
   Retained Profit 101,000 (41,000) 38,000 14,000 74,000
 
   Value Added 595,768 518,512 610,176 532,928 627,072
 
Balance Sheet
 
   Date of Accounts 30/09/1997 30/09/1996 30/09/1995 30/09/1994 30/09/1993
   Consolidated Yes Yes Yes Yes Yes
   Subsidiary No No No No No
   No. of Weeks 52 52 52 52 52
   Currency (£ '000) (£ '000) (£ '000) (£ '000) (£ '000)
 
3   1,396,000 1,752,000 1,847,000 1,766,000 1,802,000
   Intangible Assets 0 0 0 0 0
   Total Fixed Assets 1,396,000 1,752,000 1,847,000 1,766,000 1,802,000
 
   Stocks 238,000 335,000 343,000 278,000 279,000
   Trade Debtors 145,000 199,000 177,000 158,000 162,000
   Cash 260,000 195,000 173,000 202,000 193,000
4   101,000 109,000 120,000 139,000 165,000
   Total Current Assets 744,000 838,000 813,000 777,000 799,000
 
5   669,000 819,000 693,000 681,000 764,000
 
   Total Assets less Current Liabilities 1,471,000 1,771,000 1,967,000 1,862,000 1,837,000
 
6   496,000 972,000 887,000 819,000 756,000
 
   Total Liabilities 1,165,000 1,791,000 1,580,000 1,500,000 1,520,000
 
7   523,000 449,000 498,000 494,000 492,000
   P & L Account Reserve 208,000 116,000 280,000 239,000 253,000
   Revaluation Reserve 244,000 234,000 302,000 310,000 336,000
   Shareholders' Funds 975,000 799,000 1,080,000 1,043,000 1,081,000
   Capital Employed 1,471,000 1,771,000 1,967,000 1,862,000 1,837,000
 
   Net Worth 975,000 799,000 1,080,000 1,043,000 1,081,000
   Working Capital 75,000 19,000 120,000 96,000 35,000
 
   Contingent Liabilities 138,000 135,000 194,000 191,000 218,000
 
Cash Flow
 
   Date of Accounts 30/09/1997 30/09/1996 30/09/1995 30/09/1994 30/09/1993
   Consolidated Yes Yes Yes Yes Yes
   Subsidiary No No No No No
   No. of Weeks 52 52 52 52 52
   Currency (£ '000) (£ '000) (£ '000) (£ '000) (£ '000)
 
   Net Cashflow from Operating Activities 217,000 246,000 202,000 167,000 52,000
   Net Cashflow from Return on Investment
   and Servicing of Finance
(100,000) (114,000) (101,000) (90,000) (92,000)
   Net Cashflow before Financing 484,000 (294,000) (59,000) (27,000) 202,000
   Net Cashflow from Financing (410,000) 279,000 9,000 33,000 (230,000)
   Increase in Cash 74,000 (15,000) (50,000) 6,000 (28,000)
 
Accounts Notes
 
   Date of Accounts 30/09/1997 30/09/1996 30/09/1995 30/09/1994 30/09/1993
   Consolidated Yes Yes Yes Yes Yes
   Subsidiary No No No No No
   No. of Weeks 52 52 52 52 52
   Currency (£ '000) (£ '000) (£ '000) (£ '000) (£ '000)
 
1   - - - - -
 
2  
   Employees' Remuneration 267,000 303,000 319,000 307,000 318,000
   Directors' Remuneration 2,250 2,368 4,683 8,304 5,205
   Audit Fees 2,000 2,000 2,000 3,000 3,000
   Non Audit Fees 288 3,000 224 - -
   Depreciation 67,000 69,000 69,000 65,000 69,000
 
   Average Number of Employees (actual) 73,779 93,497 94,881 100,113 99,309
 
3  
   Fixed Assets 1,164,000 1,489,000 1,597,000 1,572,000 1,625,000
   Intermediate Assets 232,000 263,000 250,000 194,000 177,000
   which includes:
   -Due from Group, Non Current 0 0 61,000 - -
 
4  
   -Due from Group, Current 4,000 5,000 9,000 - -
5  
   Trade Creditors 159,000 214,000 200,000 170,000 186,000
a  Bank Overdraft 91,000 99,000 64,000 77,000 291,000
   Miscellaneous Current Liabilities includes: 419,000 506,000 429,000 434,000 287,000
b  -Bank Loans - Current Portion 123,000 149,000 112,000 113,000 0
c  -Other Short Term Finance, including: 62,000 80,000 56,000 79,000 40,000
     -Due to Group, Current 1,000 1,000 3,000 - -
     -Due to Directors, Current 0 0 0 - -
  -Other Current Liabilities 234,000 277,000 261,000 242,000 247,000
 
   Short Term Loans (a+b+c) 276,000 328,000 232,000 269,000 331,000
 
6  
   Long Term Loans, which consists of: 257,000 705,000 493,000 434,000 369,000
   -Long Term Bank Loans 0 0 0 0 0
   -Other Long Term Finance, including: 257,000 705,000 493,000 434,000 369,000
     -Due to Group, Non Current 7,000 11,000 17,000 - -
     -Due to Directors, Non Current 0 0 0 - -
   Other Long Term Liabilities 239,000 267,000 394,000 385,000 387,000
 
7  
   Called Up Share Capital 198,000 195,000 194,000 193,000 192,000
   Sundry Reserves 325,000 254,000 304,000 301,000 300,000
 
Ratios
 
Date of Accounts 30/09/1997 30/09/1996 30/09/1995 30/09/1994 30/09/1993
Profit/Sales (%) 10.70 3.85 8.19 6.14 6.06
Profit/Capital Employed (%) 13.46 4.40 8.19 6.028.98
Profit/Total Assets (%) 9.25 3.01 6.05 4.40 6.34
Profit/Shareholders' Funds (%) 20.31 9.76 14.91 10.74 15.26
 
Sales/Total Assets (%) 86.45 78.30 73.91 71.73 104.65
Sales/Fixed Assets 1.59 1.36 1.23 1.16 1.68
Sales/Capital Employed 1.26 1.15 1.00 0.98 1.48
Working Capital/Sales (%) 4.05 0.94 6.10 5.26 1.29
 
Stock Turnover 7.77 6.05 5.73 6.56 9.76
Credit Period (days) 28.61 35.82 32.86 31.62 21.72
Creditor Days (days) 31.37 38.52 37.13 34.0224.94
Debtors/Total Assets (%) 6.78 7.68 6.65 6.21 6.23
 
Current Ratio 1.11 1.02 1.17 1.14 1.05
Liquidity Ratio 0.76 0.61 0.68 0.73 0.68
Creditors/Debtors 1.10 1.08 1.13 1.08 1.15
Current Liabilities/Stocks 2.81 2.44 2.02 2.45 2.74
 
Interest/Pre-Interest Profit (%) 28.52 53.57 34.55 41.05 36.54
Total Debt/Net Worth (%) 54.67 129.29 67.13 67.40 64.75
Bank Overdraft & Long Term
Liabilities/Net Worth
60.21 134.04 88.06 85.91 96.85
Long Term Debt/Net Worth (%) 26.36 88.24 45.65 41.61 34.14
Long Term Liabilities/Net Worth 0.51 1.22 0.82 0.79 0.70
Shareholders' Funds/Total Liabilities (%) 83.69 44.61 68.35 69.53 71.12
Shareholders' Funds/Total Assets 0.46 0.31 0.41 0.41 0.42
 
Bank Overdraft & Long Term
Liabilities/Working Capital (%)
7.83 56.37 7.93 9.33 29.91
Total Debt/Working Capital 7.11 54.37 6.04 7.32 20.00
 
Average Employee Remuneration (£) 3,619 3,241 3,362 3,067 3,202
Wages/Sales (%) 14.43 14.94 16.23 16.83 11.68
Profit per Employee (£) 2,684 834 1,697 1,119 1,661
Sales per Employee (£) 25,075 21,691 20,721 18,219 27,409
Capital Employed per Employee (£) 19,938 18,942 20,731 18,599 18,498
Total Fixed Assets per Employee (£) 18,921 18,739 19,466 17,640 18,145
Total Assets per Employee (£) 29,006 27,701 28,035 25,401 26,191
 
Profit/Value Added (%) 33.23 15.04 26.39 21.02 26.31
Value Added/Sales(%) 32.20 25.57 31.04 29.22 23.04
Value Added per Employee (£) 8,075 5,546 6,431 5,323 6,314
Value Added/Employee Remuneration (%) 2.23 1.71 1.91 1.74 1.97
 
Exports/Sales (%) - - - - -
Sales/Audit Fees 925.00 1,014.00 983.00 608.00 907.33
Total Assets/Audit Fees 1,070.00 1,295.00 1,330.00 847.67 867.00
 
Growth Rates
 
1 year 2 year 3 year 4 year
Sales -9 -6 1 -32
Pre-tax Profit 154 23 77 20
Audit Fees 0 0 -33 -33
 
Directors' Remuneration -5 -52 -73 -57
Number of Employees -21 -22 -26 -26
Employees' Remuneration -12 -16 -13 -16
 
Tangible Assets -20 -24 -21 -23
Stocks -29 -31 -14 -15
Trade Debtors -27 -18 -8 -11
Total Current Assets -11 -9 -4 -7
Total Assets -17 -20 -16 -18
 
Trade Creditors -26 -21 -7 -15
Short Term Loans -16 19 3 -17
Total Current Liabilities -18 -4 -2 -12
Shareholders' Funds 22 -10 -7 -10
Long Term Loans -64 -48 -41 -30
Long Term Liabilities -49 -44 -39 -34
Capital Employed -17 -25 -21 -20
 
Company/Industry Comparison
 
No suitable Industry data available for comparison.
 
Filing History
 
11/07/1998 Change among the directors of a company
03/07/1998 Returns of allotments of a public company
03/04/1998 Alteration in memorandum or articles of association
03/04/1998 Resolutions which give, vary, revoke or renew an authority for the purposes of section 80 (allotment of securities)
03/04/1998 Resolutions or agreements to which section 380 applies (relating to shares, rights or names)
21/02/1998 Memorandum of satisfaction
23/11/1996 Memorandum of satisfaction
09/08/1996 Particulars of a mortgage or charge
15/06/1996 Memorandum of satisfaction
15/06/1996 Release of property or undertaking from charge
09/04/1993 Special resolutions passed under section 95 disapplication of pre-emption rights
21/06/1991 Mortgage document
20/11/1990 Memorandum of satisfaction
18/05/1988 Rights of shares
 
Directors
 

Company Secretary

MICHAEL JOHN PEARCE
 

Directors

SIR JOHN ANTHONY CRAVEN BA CANTAB HONS
PETER JOSEPH HARPER FCA FRSA
SAMUEL ESSON JONAH
NICHOLAS JEREMY MORRELL
SIR ROBERT ALASTAIR NEWTON MORTON
JOHN ROGER BROUGHTON PHILLIMORE
ROBERT EDWARD WHITTEN
TERENCE ANTHONY WILKINSON FCIS
 

Sample Reports/Cost of Reports | ICC Risk Scores | New Search
Information provided by © ICC Information Ltd






http://www.icaew.co.uk/


Register | Login | Logout | My Profile | Terms and Conditions
Copyright © Payne Sherlock. All rights reserved.