MIRA INFORM REPORT

 

 

Report Date :

14.12.2007

 

IDENTIFICATION DETAILS

 

Name :

MARICHEM - MARIGASES HELLAS S.A.

 

 

Registered Office :

64-66 Sfaktirias, 18545, Piraeus, Attiki

 

 

Country :

Greece

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

1997

 

 

Legal Form :

Societe Anonyme

 

 

Line of Business :

Imports and wholesale trade of marine supplies and chemicals

 

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

 

Maximum Credit Limit :

Euro 150,000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear


name & address

 

MARICHEM - MARIGASES HELLAS S.A.

64-66 Sfaktirias

18545, Piraeus, Attiki

Tel.: 210 4148800

Fax: 210 4133056

U.R.L.: www.marichem-marigases.com

E-mail: mail@marichem-marigases.com

 

 

Sector

 

Marine & Industrial Supplies - Ship Chandling 

 

 

Year Established

 

2000

 

 

Year Founded 

 

1997

 

 

Chairman, Managing Director

 

Stavros Geo. Meimetis

 

 

Capital 

 

Euro 293.500

 

 

Owners Equity

 

Euro 339.645 (31/12/2006)

 

 

Net Sales

 

Euro 3.961.509 (1/1/2006 - 31/12/2006)

 

 

Net Income for the Year Before Tax   

 

Euro 213.314 (1/1/2006 - 31/12/2006)

 

 

Staff of employees 

 

50

 

 

FINANCIAL STATUS  

 

Satisfactory                                   

 

 

PAYMENT RECORD   

 

Prompt                                         

 

 

TREND   

 

Downward

 

 

GOV. GAZETTE No

 

11085/2000 

 

 

TAX REGISTR. No

 

095701674                        

 

 

No OF THE REGISTER OF SOCIETE ANONYME

 

047522 /002 /Β /00 /145                 

 

                                                                              

MEMBER OF    

 

PIRAEUS CHAMBER OF COMMERCE & INDUSTRY                

 

 

EXPORTS REG. No. 

 

0004459                                               

 

                                                                              

ISO Certificate

 

ISO 9001:2000                                          

 

 

Testifying Company

 

BUREAU VERITAS S.A.

 

 

LEGAL FORM

 

Societe Anonyme                                       

 

 

DATE ESTABLISHED

 

04/12/2000                                            

 

 

HEAD OFFICE

 

Piraeus, Attiki                                        

 

 

DURATION

 

Up to year 2040

 

                                                                              

HISTORY

 

Established following a change of the legal status of a firm originally founded in 1997.             

                                      

SUPPLEMENTARY DATA ON THE ABOVE MENTIONED EVENTS PUBLISHED IN THE GOV.GAZ.:According to the Gov.Gaz.11085/00 subject was established following the change in the legal status of the firm MARICHEM - MARIGAZES HELLAS LTD.

 

 

ACTIVITY

 

Imports and wholesale trade of marine supplies and chemicals

 

PREMISES (as declared )

                                                      

HEAD OFFICE-WAREHOUSE: 64-66 Sfaktirias, 185-45 Piraeus, Attiki, rented, covered area 400 m2.                                                   

WAREHOUSE: 75 Dragatsaniou, 185-45 Piraeus, Attiki, rented, covered area 500 m2.                                                          

                        -70b Dragatsaniou & 41 Gravias, 185-45 Piraeus, Attiki, rented.                                                               

                        -25 Thesmoforiou, 185-45 Piraeus, Attiki, rented.                  

                        -15 Thesmoforiou, 185-45 Piraeus, Attiki, rented.

 

 

STAFF

 

Employees      :  50 persons

 

 

SHAREHOLDERS(as declared)

                                                    

by 50.00% Ioanna Sta. Meimeti (born in 1977)                                 

by 50.00% George Sta. Meimetis (born in 1979)

 

 

BOARD OF DIRECTORS

 

Stavros Geo. Meimetis               Chairman, Managing Director                    

Stavroula Sta. Meimeti               Vice-Chairman                                  

Ioanna Sta. Meimeti                   Member                                         

George Sta. Meimetis                Member                                         

Timotheos Dio. Rekleitis             Member

 

 

AFFILIATED COS

 

Ioanna Sta. Meimeti participates in the firm(s):                             

                                                                               

-MEIMETI, ST., & CO. O.E.                                                  

(Code No: 0354833  VAT: EL082813947)                                         

DATE ESTABLISHED: 1998                                                        

SECTOR: Engineering - Construction                                           

HEAD OFFICE: Thesmoforiou & 64 Sfaktirias 185 45, Piraeus,                   

Attiki                                                                        

Said firm has been inactive since 2003                                       

                                                                              

-MARICHEM ST. MEIMETI & CO. E.E. by 50.00% (Limited Partner)               

(Code No: 0081430  VAT: EL093468434)                                         

DATE ESTABLISHED: 1987                                                       

SECTOR: Industry (Chemicals - Gases - Paints - Explosives)                   

HEAD OFFICE-PLANT: 64-66 Sfaktirias & Thesmoforiou 185 45,                   

Piraeus, Attiki                                                               

Said firm has been inactive since 2000

FINANCIAL DATA:                                                               

Share capital amounts to Euro 293,500 divided into 10,000 shares             

at EURO 29.35 each.                                                           

                                                                              

The latest published balance sheets are attached.

 

SALES                                                                         

 

Projected Net Sales   : Euro 5,000,000 (2007)

 

BUSINESS TRANSACTION INDEX                                                    

 

Subject                                                                       

                                                                              

                 2007       2006      2005       2004       2003                      

                  ----           ----         ----          ----          ----                      

Group 1: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                    

Group 2: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                    

Group 3: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                    

Total     : 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                    

                                                                              

Final Result: 5Stars (5.00)                                                   

                                                                              

Index: 5*, 4*, 3*, 2*, 1*, NA (Not applicable)

 

 

CREDIT APPRAISAL

 

We recommend a maximum credit limit of Euro 150,000

 

 

BANKS

 

Alpha Bank A.E.                                                               

  Ethnikis Antistassis Branch (tel.:21-04121721-5)                           

  (Deposits-Imports/Exports)                                                 

Royal Bank of Scotland                                                        

  Head Office (tel.:21-04596500)                                             

  (Imports/Exports)                                                          

Proton Investment Bank S.A. Piraeus branch

 

SHORT FINANCIAL STATEMENT (Figures in Euro)

 

ASSETS

 

ACCOUNTS

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Fixed Assets

233.022

-16,20

278.060

-19,97

347.465

Fields -Lots

0

N/A

0

N/A

0

Buildings / Means of Transport / Furniture and Other Equipment

616.992

-29,30

872.638

22,00

715.258

Machinery and Mechanical Equipment

0

N/A

0

N/A

0

Intangible Assets and Establishment Expenses

34.600

0

34.600

0

34.600

Accumulated Depreciation

430.251

-31,90

631.792

56,49

403.731

Depreciation of Buildings / Furniture / Means of Transport

395.651

-33,75

597.192

61,78

369.131

Depreciation of Machinery and Mechanical Equipment

0

N/A

0

N/A

0

Depreciation of Intangible Assets and Establishment Expenses

34.600

0

34.600

0

34.600

Long Term Receivables

11.681

346,69

2.615

95,59

1.337

Participations

0

N/A

0

N/A

0

Inventories

642.497

258,70

179.117

-77,95

812.476

Finished Products / Merchandise

554.835

241,42

162.507

-70,58

552.390

Semi finished Goods

0

N/A

0

N/A

0

Raw Direct and Indirect Material

87.663

427,77

16.610

-93,61

260.086

Receivables / Transit balances

658.462

-12,73

754.539

44,11

523.574

Receivables from Customers / Bills and Cheques

658.462

-12,73

754.539

44,11

523.574

Marketable Securities

0

N/A

0

N/A

0

Other Receivables / Transit Debit Balances

0

N/A

0

N/A

0

Cash and Deposits

96.854

-40,60

163.064

-36,38

256.320

Total Assets

1.630.836

18,62

1.374.780

-29,13

1.939.834

LIABILITIES

 

ACCOUNTS

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Owners Equity

339.645

2,28

332.073

-13,52

383.967

Share Capital

293.500

0

293.500

0

293.500

Reserves

46.145

19,63

38.573

39,54

27.643

Retained Earnings / Losses

0

N/A

0

-100

62.823

Long Term Liabilities and Provisions

0

N/A

0

N/A

0

Long Term Liabilities

0

N/A

0

N/A

0

Provisions

0

N/A

0

N/A

0

Current Liabilities / Transit Balances

1.291.190

23,83

1.042.708

-32,98

1.555.867

Short Term Bank Debt

0

N/A

0

N/A

0

Suppliers / Bills Notes Payable and Cheques / Creditors

870.325

37,07

634.962

-52,19

1.328.131

Dividends Payable

301.733

45,30

207.658

296,56

52.365

Partners / Shareholders Accounts

0

N/A

0

N/A

0

Other Liabilities / Transit Credit Balances

119.132

-40,46

200.088

14,09

175.371

Total Liabilities and Net Worth

1.630.836

18,62

1.374.780

-29,13

1.939.834

PROFIT AND LOSS ACCOUNT

 

ACCOUNTS

1/1/2006 - 31/12/2006

CHANGE 06/05 (%)

1/1/2005 - 31/12/2005

CHANGE 05/04 (%)

1/1/2004 - 31/12/2004

Total Net Sales

0

N/A

0

N/A

0

Net Sales

3.961.509

-22,89

5.137.346

50,78

3.407.148

Cost of Net Sales

2.534.699

-31,26

3.687.484

63,30

2.258.121

Gross Margin

1.426.810

-1,59

1.449.861

26,18

1.149.028

Commission and Other Operating Income

133.198

-4,37

139.281

19,23

116.819

Interest Expenses

0

N/A

0

N/A

0

Other Operating Expenses

1.355.843

1,35

1.337.721

14,78

1.165.425

Operating Results after Interest Expenses

204.164

-18,80

251.421

150,36

100.422

Non Operating Income

24.303

-69,14

78.761

433,83

14.754

Non Operating Expenses

15.153

73,57

8.730

-58,26

20.916

Depreciation Out of Cost

0

N/A

0

N/A

0

Total Depreciation

76.500

-29,15

107.973

2,08

105.768

Depreciation Included in the Operation Cost

76.500

-29,15

107.973

2,08

105.768

Net Income for the Year Before Tax

213.314

-33,64

321.452

241,02

94.261

Net Dividends

94.075

N/A

207.658

N/A

20.372

Income Tax

61.861

-39,86

102.865

139,78

42.899

COMPANY RATIOS

 

PROFITABILITY RATIOS

 

RATES

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Return on Equity (Before Income Tax) (%)

63,51

-29,27

89,79

310,75

21,86

Return on Equity (Before Interest and Income Tax) (%)

63,51

-29,27

89,79

310,75

21,86

Return on Capital Employed (Before Interest and Income Tax) (%)

14,19

-26,86

19,40

242,76

5,66

Gross Profit Margin (%)

36,02

27,64

28,22

-16,31

33,72

Operating Profitability (%)

5,15

5,32

4,89

65,76

2,95

Net Profit Margin (Before Income Tax) (%)

5,38

-14,06

6,26

125,99

2,77

Net Profit Margin EBITDA (before Interest, Income Tax, Depreciation and Non Operating Income) (%)

7,08

1,14

7,00

15,70

6,05

VIABILITY AND CAPITAL STRUCTURE RATIOS

 

RATES

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Financial Leverage (:1)

0,79

3,95

0,76

-5

0,80

Total Debt Equity Ratio (:1)

3,80

21,02

3,14

-22,47

4,05

Interest Coverage (Before Interest and Income Tax) (X)

N/C

N/A

N/C

N/A

N/C

LIQUITIDY RATIOS

 

RATES

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Current Ratio (Χ)

1,07

3,88

1,03

-10,43

1,15

Quick Ratio (Acid Test) (Χ)

0,72

10,77

0,65

3,17

0,63

Working Capital (EURO)

106.622,84

97,40

54.012,12

47,97

36.502,12

ACTIVITY RATIOS

 

RATES

31/12/2006

CHANGE 06/05 (%)

31/12/2005

CHANGE 05/04 (%)

31/12/2004

Collection Period (DAYS)

47

47,89

31,78

-11,03

35,72

Payable Period (DAYS)

108

26,61

85,30

-35,41

132,07

Inventory Turnover (DAYS)

59

20,21

49,08

-53,13

104,71

Equity Turnover (Χ)

11,80

-17,77

14,35

81,64

7,90

Turnover of Capital Employed (Χ)

2,64

-14,84

3,10

51,22

2,04

INVESTOR RATIOS

 

RATES

31/12/2006

Share Internal Value (EURO)

33,96

Earnings per Share (EURO)

21,33

SECTOR RATIOS

 

PROFITABILITY RATIOS

 

RATES

2006

CHANGE 06/05 (%)

2005

CHANGE 05/04 (%)

2004

Return on Equity (Before Income Tax) (%)

13,90

0

13,91

-28,08

19,34

Return on Equity (Before Interest and Income Tax) (%)

23,16

11,61

20,75

-17,36

25,11

Return on Capital Employed (Before Interest and Income Tax) (%)

6,89

2,07

6,75

-22,32

8,69

Gross Profit Margin (%)

26,34

-0,75

26,54

-4,43

27,77

Operating Profitability (%)

6,69

-0,75

6,04

-4,43

7,50

Net Profit Margin (Before Income Tax) (%)

3,69

-8,66

4,04

-29,98

5,77

Net Profit Margin (before Interest, Income Tax, Depreciation and Non Operating Income) (%)

8,12

6,42

7,63

-14,94

8,97

ACTIVITY RATIOS

 

RATES

2006

CHANGE 06/05 (%)

2005

CHANGE 05/04 (%)

2004

Collection Period (DAYS)

142,73

4,92

136,03

5,30

129,18

Payable Period (DAYS)

86,94

-0,68

87,54

4,16

84,04

Inventory Turnover (DAYS)

121,90

-3,84

126,78

3,72

122,22

Equity Turnover (Χ)

3,77

9,59

3,44

2,69

3,35

Turnover of Capital Employed (Χ)

1,12

0

1,12

-3,45

1,16

VIABILITY AND CAPITAL STRUCTURE RATIOS

 

RATES

2006

CHANGE 06/05 (%)

2005

CHANGE 05/04 (%)

2004

Financial Leverage (:1)

0,71

2,90

0,69

4,54

0,66

Total Debt Equity Ratio (:1)

2,50

12,61

2,22

14,43

1,94

Interest Coverage (Before Interest and Income Tax) (X)

2,50

-17,49

3,03

-30,50

4,36

LIQUITIDY RATIOS

 

RATES

2006

CHANGE 06/05 (%)

2005

CHANGE 05/04 (%)

2004

Current Ratio (Χ)

1,41

1,44

1,39

0,72

1,38

Quick Ratio (Χ)

0,94

3,30

0,91

0

0,91

Working Capital (EURO)

101.295.537,02

16,90

86.648.579,89

9,52

79.113.683,24

Sample of Companies: 127(2006), 140(2005), 141(2004)

NOTES

-

When the minus sign (-) appears to Income Tax Payable account or to other Tax accounts indicates that company is obliged to pay the particular tax amount, while the opposite signifies a tax return.

-

Some ratios are calculated using the average value of the accounts of the Balance Sheet or Midterm Statements. For applying this type of calculation, company's financial statements must be presented in succession, with common accounting standards (either Greek Standards or IFRS) and with the same depth of analysis. In the opposite case, the corresponding ratios are calculated based on the accounts as at they are presented in the reporting year.

-

N/A: Not Available

 

N/C: Not Calculable

 

The indications N/A and N/C may appear in cases where accounts that participate in the computation of the ratios or in the accounts changes are not detected in the original balance sheet as well as the computation of certain ratios does not have a meaning i.e. Return on Equity ratio or Total Dept Equity ratio for companies where Equity is negative, etc.

 


 

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

Unfavourable & favourable factors carry similar weight in credit consideration. 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

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

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