MIRA INFORM REPORT

 

 

Report Date :

12.07.2007

 

IDENTIFICATION DETAILS

 

Name :

4HOME, S.R.O.

 

 

Registered Office :

Vocelova 1176, 500 02 Hradec Králové

 

 

Country :

Czech Republic

 

 

Date of Incorporation :

02.12.2004

 

 

Com. Reg. No.:

C 20592

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Retail sale not in stores

Retail sale via mail order houses

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 


COMPANY REPORTED

 

 

 

4HOME, S.R.O.

 

 

Principal Address


Vocelova 1176

500 02 Hradec Králové

Czech Republic

Tel: +420-498 511 617, +420-731 434 554, +420-603 253 857, +420-498 511 611, +420-498 511 619

Fax: +420-498 511 620

Email: zuzana.hrazdirova@4home.cz

Internet: www.4home.cz

 

 

Registered office

 

Vocelova 1176

500 02 Hradec Králové

Czech Republic

 

 

ICON number

 

60528240

 

 

National ID

 

27465616

 

 

VAT number

 

CZ27465616

 

 

Registration status

 

02.12.2004 - registered company

 

 

Activity status

 

01.02.2005 - active company

 

 

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

Insolvency Information:

According to available information sources the company is not in a insolvency/preliminary/debt regulation proceeding.

 

 

 

 

 


 

 

Payment Practices:

Payments are made irregularly.

 


 

 

Further Rating

Information:

Researched company is categorized as a small company.
The company generated a turnover of CZK 66.196.000 in the year 2006.
Fixed assets decreased by CZK 702.000 and now 5,47% of total assets.
Working capital registered a positive development and is CZK 7.297.000, the value in last period was negative.

Positive Cash flow from results of CZK 3.187.000, in the last period the value was negative.
Analysis of last available financials shows a bad financial structure. Business relations on credit basis without additional securities are not recommended.

 


 

 

Debt Collection:

There is no record of any debt collection action against this company exceeding a single case volume of EUR 500.

 

 

 

COMPANY DETAILS

 



 

 

Established:

2004

 


 

 

Registration:

No. C 20592

02.12.2004
Hradec Králové, Czech Republic

 


 

 

Legal Form:

02.12.2004
limited liability company

 


 

 

Capital:

CZK 200.000,00

 


 

 

Shareholders:

Full Name

Function

Address

Equity

FIŠER Michal

Partner
15.08.2005 - Present

Na rybářce 108/3

16500 Praha 6

Czech Republic

CZK 120.000,00

HRAZDÍROVÁ Zuzana

Partner
15.08.2005 - Present

Mládeže 5

16000 Praha 6

Czech Republic

CZK 40.000,00

Mag. ŠPIROCH Jiří

Partner
02.12.2004 - Present

U Josefa 117

53000 Pardubice,Cihelna
Czech Republic

CZK 40.000,00

 


 

 

Management:

Full Name

Function

Address

Mag. ŠPIROCH Jiří

02.12.2004 - Present

Managing Director

U Josefa 117

53000 Pardubice, Cihelna

Czech Republic

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of

Operation:

NACE
  main activity

  5260 Retail sale not in stores


  5190 Other wholesale

  5261 Retail sale via mail order houses

  2210 Publishing


- mail-order store

 


 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

2006

2005

Turnover

66.196.000

49.020.000

Fixed assets

919.000

1.621.000

Equity

-2.360.000

-6.268.000

Liabilities

19.158.000

22.660.000

Profit after taxation

3.908.000

0

Loss after taxation

0

6.361.000

Operating result - profit

4.406.000

0

Operating result - loss

0

6.467.000

 

 

2006

2005

Return on assets (ROA)

(Net result / TOTAL ASSETS) * 100

23,26

NEGATIVE

Return on equity (ROE)

(Net result / Equity capital) * 100

NEGATIVE

NEGATIVE

 


 

 

Workforce:

 

2007

2006

Total workforce

21

18

 


 

 

Motor Vehicles:

 

2007

2006

Total number of vehicles

4

4

 


 

 

Imports:

Germany

Spain

Hong Kong

India

Pakistan

 

 

 

FINANCIAL INFORMATION

 



 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2006

2005

 



Balance sheet

 

Assets

 

TOTAL ASSETS

16.803.000,00

16.396.000,00

 

Fixed assets

919.000,00

1.621.000,00

 

Intangible fixed assets

277.000,00

545.000,00

 

Tangible fixed assets

642.000,00

1.076.000,00

 

Current assets

15.822.000,00

13.414.000,00

 

Inventories

5.411.000,00

6.061.000,00

 

Long-term receivables

111.000,00

111.000,00

 

Short-term receivables

855.000,00

1.800.000,00

 

Liquid assets

9.445.000,00

5.442.000,00

 

Other assets

62.000,00

1.361.000,00

 



Equity & Liabilities

 

TOTAL LIABILITIES

16.803.000,00

16.396.000,00

 

Equity

-2.360.000,00

-6.268.000,00

 

Share capital

200.000,00

200.000,00

 

Retained earnings

-6.468.000,00

-107.000,00

 

Profit or loss for the current period

3.908.000,00

-6.361.000,00

 

LIABILITIES

19.158.000,00

22.660.000,00

 

Short-term liabilities

8.525.000,00

15.476.000,00

 

Bank loans and borrowings

10.633.000,00

7.184.000,00

 

Short-term bank credits and loans

10.633.000,00

7.184.000,00

 

Other liabilities

5.000,00

4.000,00

 

BALANCE SHEET TOTAL

16.803.000,00

16.396.000,00

 



Profit & Loss Account

 

Turnover

66.196.000,00

49.020.000,00

 

Other operating revenues

365.000,00

243.000,00

 

Total operating income

66.561.000,00

49.263.000,00

 

Costs of sold goods

25.386.000,00

22.090.000,00

 

Purchased consumables and services

31.127.000,00

28.741.000,00

 

Staff costs

4.373.000,00

3.897.000,00

 

Taxes and charges

9.000,00

5.000,00

 

Depreciations of intangible and tangible assets

721.000,00

353.000,00

 

Other operating expenses

539.000,00

644.000,00

 

Total operating expenses

62.155.000,00

55.730.000,00

 

OPERATING PROFIT / LOSS

4.406.000,00

-6.467.000,00

 

Financial income

14.000,00

2.000,00

 

Financial expenses

581.000,00

174.000,00

 

there of : Interest expenses

186.000,00

106.000,00

 

Extraordinary income

69.000,00

278.000,00

 

PROFIT/LOSS BEFORE TAX

3.908.000,00

-6.361.000,00

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

3.908.000,00

-6.361.000,00



Partial Financials:

Amounts shown in Czech Koruna (CZK)  

2007

2004

 



Equity & Liabilities

 

Share capital

200.000,00

200.000,00



The company is obliged by law to publish its financial statements.

The complete financial statements have not been published and are not officially available.

The financial data were submitted directly by the management of the researched company.

 


 

 

Approximate Exchange Rates:

2006: 28,343 CZK = 1 EUR

2005: 29,784 CZK = 1 EUR

2004: 31,904 CZK = 1 EUR

2003: 31,844 CZK = 1 EUR

2002: 30,812 CZK = 1 EUR

2006: 22,609 CZK = 1 USD

2005: 23,947 CZK = 1 USD

2004: 25,701 CZK = 1 USD

2003: 28,227 CZK = 1 USD

2002: 32,736 CZK = 1 USD

 


 

 

Bankers:

eBanka, a.s. - Account no. 1937480001/2400

117 19 Praha 1, Na Příkopě 19

 


 

 

Ratios:

 

2006

2005

Liquidity Ratio - 3.stage

current assets / (Short-term liabilities + Short

-term bank credits and loans)

0,83

0,59

Liquidity Ratio - 2.stage

(Short-term receivables + Liquid assets) /

(Short-term liabilities + Short-term bank credits and loans)

0,54

0,32

Liquidity Ratio - 1.stage

Liquid assets / (Short-term liabilities + Short

-term bank credits and loans)

0,49

0,24

Return on assets (ROA)

(Net result / TOTAL ASSETS) * 100

23,26

NEGATIVE

Return on equity (ROE)

(Net result / Equity capital) * 100

NEGATIVE

NEGATIVE

Return on sales ( ROS )

Net profit / Turnover

5,90

NEGATIVE

Receivables Maturity Date (day)

Short-term receivables / Turnover * 365

4,71

13,40

Liabilities Maturity Date (day)

Short-term liabilities / Turnover * 365

47,01

115,23

Debt Ratio

(Liabilities / Total Liabilities) * 100

114,02

138,20

Stock rotation in days

stock / (production consumption + expenses on sold goods) * 360

0

0

Net working capital

current assets - short term liabilities

CZK 7.297.000,00

CZK -2.062.000,00


Average values of ratios of enterprises with 100 or more employees in the sector of wholesale and retail trade, repair of motor vehicles, motorcycles and personal and household goods are following:

Liquidity Ratio - 3.stage: 2,5

Liquidity Ratio - 2.stage: 1,7

Liquidity Ratio - 1.stage: 0,5

ROA: 2,5 %

ROE: 5,0 %

Receivables Maturity Date: 50 days

Liabilities Maturity Date: 55 days

Debt Ratio: 65 %

 



ADDITIONAL INFORMATION

 

 

 

Contact With

Company:

Name and surname: Mrs. Zuzana Hrazdírová

Function: Managing Director

Date: 11.07.2007

Information given in report has been confirmed.

 


 

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/normal.

 

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