MIRA INFORM REPORT

 

 

Report Date :

05.06.2007

 

IDENTIFICATION DETAILS

 

Name :

DANFOSS COMPRESSORS PODJETJE ZA PROIZVODNJO

KOMPRESORJEV D.O.O.

 

 

Registered Office :

Ulica Heroja Stariha 24, 8340 Črnomelj

 

 

Country :

Slovenia

 

 

Date of Incorporation :

29.09.1992

 

 

Com. Reg. No.:

10272200

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of electric domestic appliances.

 

 

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 :

EUR 2.500.000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


COMPANY REPORTED

 

DANFOSS COMPRESSORS PODJETJE ZA PROIZVODNJO KOMPRESORJEV D.O.O. FIRMA V ANGLEŠKEM JEZIKU: DANFOSS COMPRESSORS, ENTERPRISE FOR PRODUCTION OF COMPRESSOR

 

Principal Address


ULICA HEROJA STARIHA 24

8340 ČRNOMELJ

Slovenia

Tel:       +386-7-336 11 00, +386-7-336 11 02

Fax:      +386-7-336 12 00

Email:   danfoss@danfoss-cmpr.si

Internet: http://www.danfoss-cmpr.si

 

 

ICON number

 

474370

 

 

National ID

 

5677521

 

 

Tax number

 

40303675

 

 

VAT number

 

SI40303675

 

Activity status:  - active company

 

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

Insolvency Information:

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

 


 

 

Maximum Credit:

EUR 2.500.000,00

 


 

 

 

 

Payment Practices:

Payments are made regularly.

 


 

 

Further Rating

Information:

Researched company is categorized as a big company. Turnover volume of SIT 31.288.810.000 in the year 2005 decreased by 3,17% compared with 2004. In previous period this change was +20,25%.  Fixed assets decreased by SIT 808.329.000 and now 32,01% of total assets. Working capital of SIT 10.424.492.000 increased for 31,43% compared with the last period.

 


 

 

Debt Collection:

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

 

 

 

COMPANY DETAILS

 

 

 

Established:

29.09.1992

 


 

 

Registration:

No. 10272200

29.09.1992
NOVO MESTO, Slovenia

 


 

 

Legal Form:

limited liability company

 


 

 

Capital:

SIT 1.898.570,00 Thousand


Share capital (registered in Court register): 7.922.592,00 EUR

 


 

 

Shareholders:

Full Name

Function

Address

Equity

DANFOSS COMPRESSORS HOLDING A/S
Registration: Denmark

Partner

Nordborgvej 81
DK-6430 Nordborg
Denmark

100,00%

 


 

 

Management:

Full Name

Function

Address

STRMEC MATJAŽ

Nationality: SI

Manager

Slovenia


Representative companies: none

 


 

 

Former Management:

Full Name

Function

Address

PANJAN LEOPOLD

Nationality: SI

Former Manager

Slovenia

Comment: Mr Leopold Panjan passed away.

 


 

 

Related Companies:

none

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of

Operation:

NACE
  2971 Manufacture of electric domestic appliances


- manufacture of electric household apparatus and appliances

- manufacture of compressors for refrigerators

- production of hydraulic and pneumatic installations

- retail trade in hydraulic and pneumatic installations

- import and export

 


 

 

Company Development:

Satisfactory business development

 


 

 

Key Data:

Amounts shown in Slovenian Tolar (SIT) Thousand

 

2005

2004

2003

2002

TURNOVER

31.288.810

32.314.586

26.871.780

30.555.232

FIXED ASSETS

7.436.827

8.245.156

9.100.121

9.455.593

EQUITY CAPITAL

13.533.431

11.371.307

10.166.846

8.245.597

FINANCIAL AND

OPERATING LIABILITIES

8.851.545

8.618.330

9.767.668

13.794.397

NET PROFIT FOR

THE PERIOD

1.238.583

1.163.867

1.101.244

1.253.925

Operating result - profit

1.520.803

1.608.583

1.412.680

2.039.083

 

 

2005

2004

2003

2002

Return on Assets (ROA), %

Net result *100 / Total Assets

5,33

5,54

5,31

5,48

Return on Equity (ROE), %

Net result *100 / Total Equity

9,15

10,24

10,83

15,21

 


 

 

Workforce:

 

2007

2006

2005

2004

Total workforce

1.124

1.100

1.078

1.154

 


 

 

Motor Vehicles:

 

2007

Number of cars

owned: 2

Total number of vehicles

2

 


 

 

Imports:

ALL OVER THE WORLD

 


 

 

Exports:

ALL OVER THE WORLD

 


 

 

Major Customers:

No data available.

 


 

 

Major Suppliers:

No data available.

 


 

 

Real Estate:

built upon

Address:
ULICA HEROJA STARIHA 24

8340 ČRNOMELJ

Slovenia

Size: 16800 m2

Type of ownership: owned

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Slovenian Tolar (SIT) Thousand 

2005

2004

2003

2002

 



BALANCE SHEET

 

ASSETS

 

TOTAL ASSETS

23.235.176,00

21.022.372,00

20.728.809,00

22.884.153,00

 

FIXED ASSETS

7.436.827,00

8.245.156,00

9.100.121,00

9.455.593,00

 

Intangible fixed assets

40.430,00

872,00

1.823,00

2.775,00

 

Tangible fixed assets

7.396.397,00

8.244.284,00

9.098.298,00

9.452.818,00

 

Long-term investments

0,00

0,00

0,00

0,00

 

CURRENT ASSETS

15.793.298,00

12.764.186,00

11.628.200,00

13.401.806,00

 

Inventories

3.542.470,00

3.659.226,00

2.168.064,00

2.559.680,00

 

Operating Receivables

9.935.805,00

8.553.316,00

8.459.776,00

9.716.260,00

 

Long-term operating receivables

1.097.470,00

269.853,00

329.311,00

1.638.263,00

 

Short-term operating receivables

8.838.335,00

8.283.463,00

8.130.465,00

8.077.997,00

 

Short-term investments

2.264.458,00

258.203,00

883.802,00

1.075.044,00

 

Bank balance, cheques and cash on hand

50.565,00

293.441,00

116.558,00

50.822,00

 

DEFERRED COSTS AND ACCRUED REVENUES

5.051,00

13.030,00

488,00

26.754,00

 

Off-balance sheet assets

9.199.640,00

10.711.222,00

11.910.959,00

6.781.676,00

 



LIABILITIES

 

TOTAL LIABILITIES

23.235.176,00

21.022.372,00

20.728.809,00

22.884.153,00

 

EQUITY CAPITAL

13.533.431,00

11.371.307,00

10.166.846,00

8.245.597,00

 

Called capital

1.898.570,00

1.898.570,00

1.898.570,00

1.898.570,00

 

Share capital

1.898.570,00

1.898.570,00

1.898.570,00

1.898.570,00

 

Uncalled capital (as deduction item)

0,00

0,00

0,00

0,00

 

Capital Surplus

0,00

0,00

0,00

0,00

 

Reserves

189.857,00

2.673.761,00

2.162.088,00

1.354.431,00

 

Net profit or loss from previous periods

6.943.216,00

3.395.445,00

2.805.874,00

2.549.460,00

 

Net profit for the period

1.238.583,00

1.163.867,00

1.101.244,00

1.064.069,00

 

Net loss for the period

0,00

0,00

0,00

0,00

 

Capital revaluation adjustments

3.263.205,00

2.239.664,00

2.199.070,00

1.379.067,00

 

PROVISIONS

369.743,00

364.483,00

384.340,00

358.341,00

 

FINANCIAL AND OPERATING LIABILITIES

8.851.545,00

8.618.330,00

9.767.668,00

13.794.397,00

 

Long-term financial and operating liabilities

3.482.739,00

3.785.677,00

4.821.977,00

7.353.304,00

 

Short-term financial and operating liabilities

5.368.806,00

4.832.653,00

4.945.691,00

6.441.093,00

 

ACCRUED COSTS AND DEFERRED REVENUES

480.457,00

668.252,00

409.955,00

485.818,00

 

Off-balance sheet liabilities

9.199.640,00

10.711.222,00

11.910.959,00

6.781.676,00

 



PROFIT AND LOSS

 

TURNOVER

31.288.810,00

32.314.586,00

26.871.780,00

30.555.232,00

 

OPERATING INCOME

30.904.744,00

32.053.919,00

26.344.131,00

30.011.616,00

 

NET SALES

31.029.083,00

31.505.522,00

26.658.272,00

29.968.635,00

 

Net sales revenus from domestic market

3.430.259,00

2.841.944,00

2.773.417,00

2.666.275,00

 

Net sales revenues from foreign market

27.598.824,00

28.663.578,00

23.884.855,00

27.302.360,00

 

CHANGES IN

INVENTORIES OF

FINISHED GOODS

AND WORK-IN-PROGRESS

-207.213,00

438.989,00

-327.127,00

31.893,00

 

CAPITALIZED OWN PRODUCTS

0,00

0,00

0,00

0,00

 

OTHER OPERATING REVENUE

82.874,00

109.408,00

12.986,00

11.088,00

 

TOTAL EXPENSES

29.833.103,00

30.936.990,00

25.601.511,00

29.118.179,00

 

OPERATING EXPENSES

29.383.941,00

30.445.336,00

24.931.451,00

27.972.533,00

 

Costs of goods,

material and

services

23.005.595,00

23.758.503,00

18.697.121,00

21.633.958,00

 

Cost of goods,

materials sold and

costs of materials

used

20.539.123,00

21.234.515,00

16.587.337,00

19.428.087,00

 

Costs of services

2.466.472,00

2.523.988,00

2.109.784,00

2.205.871,00

 

Labour costs

4.292.338,00

4.568.713,00

4.206.531,00

4.284.611,00

 

Costs of wages and salaries

3.119.399,00

3.296.584,00

2.984.299,00

3.020.627,00

 

Social insurance

costs

578.165,00

743.708,00

680.193,00

687.511,00

 

Other labour costs

594.774,00

528.421,00

542.039,00

576.473,00

 

Depreciation and

amortization costs

1.933.439,00

1.993.405,00

1.901.149,00

1.882.316,00

 

Depreciation

1.783.404,00

1.850.406,00

1.808.145,00

1.773.425,00

 

Revaluatory operating expenses from intangible and tangible fixed assets

39.627,00

58.516,00

9.832,00

0,00

 

Revaluatory operating expenses

from current

operating assets

110.408,00

84.483,00

83.173,00

108.891,00

 

Other operating

expenses

152.569,00

124.715,00

126.650,00

171.648,00

 

OPERATING RESULT - PROFIT

1.520.803,00

1.608.583,00

1.412.680,00

2.039.083,00

 

OPERATING RESULT - LOSS

0,00

0,00

0,00

0,00

 

FINANCIAL REVENUES

317.163,00

 

 

 

 

Financial revenues from equity capital interests

0,00

0,00

0,00

0,00

 

Financial revenues

from long-term

receivables

33.858,00

0,00

0,00

0,00

 

Financial revenues from short-term

receivables

283.305,00

253.766,00

510.686,00

502.718,00

 

FINANCIAL EXPENSES

447.638,00

 

 

 

 

Financial expenses for long-term and short-term investment write-offs

165.151,00

13.708,00

19.071,00

153.309,00

 

Interest expenses

and financial

expenses for other

liabilities

282.487,00

477.936,00

650.329,00

990.573,00

 

NET PROFIT

FROM ORDINARY

ACTIVITIES

1.390.328,00

1.370.705,00

1.253.966,00

1.397.919,00

 

NET LOSS FROM ORDINARY ACTIVITIES

0,00

0,00

0,00

0,00

 

EXTRAORDINARY REVENUES

66.903,00

6.901,00

16.963,00

40.898,00

 

EXTRAORDINARY EXPENSES

1.524,00

10,00

660,00

1.764,00

 

INCOME TAX

361.212,00

213.729,00

169.024,00

173.344,00

 

OTHER TAXES

-144.088,00

0,00

0,00

0,00

 

NET PROFIT FOR

THE PERIOD

1.238.583,00

1.163.867,00

1.101.244,00

1.253.925,00

 

NET LOSS FOR

THE PERIOD

0,00

0,00

0,00

0,00

 

RETAINED NET

PROFIT FROM

PREVIOUS PERIODS

6.943.216,00

3.395.445,00

2.805.874,00

2.549.461,00

 

RETAINED NET

LOSS FROM

PREVIOUS PERIODS

0,00

0,00

0,00

0,00

 

DECREASE OF

CAPITAL RESERVES

0,00

0,00

0,00

0,00

 

DECREASE OF

PROFIT RESERVES

0,00

0,00

0,00

0,00

 

INCREASE OF

PROFIT RESERVES

0,00

0,00

0,00

189.857,00

 

Balance sheet

available profit

8.181.799,00

4.559.312,00

3.907.118,00

3.613.529,00

 

Balance sheet

uncovered loss

0,00

0,00

0,00

0,00

 


 

 

Approximate Exchange Rates:

2005: 239,64 SIT = 1 EUR

2004: 238,88 SIT = 1 EUR

2003: 233,76 SIT = 1 EUR

2002: 226,26 SIT = 1 EUR

2004: 192,32 SIT = 1 USD

2003: 207 SIT = 1 USD

2002: 240,02 SIT = 1 USD

 


 

 

Investments:

2006: no larger investments

2005: no larger investments

2004: no larger investments

 


 

 

Bankers:

NOVA LJUBLJANSKA BANKA D.D., LJUBLJANA - Account no. 02430-0017922543
1000 LJUBLJANA, TRG REPUBLIKE 2

SKB BANKA D.D. LJUBLJANA - Account no. 03154-1009840883

1000 LJUBLJANA, AJDOVŠČINA 4

 


 

 

Ratios:

 

2005

2004

2003

2002

Quick ratio

(Current assets-Inventory)/Current liabilities

2,28

1,88

1,91

1,68

Current ratio ( CR )

Current assets / Current liabilities

2,94

2,64

2,35

2,08

Return on Sales (ROS), %

Net result *100 / Sales

3,99

3,69

4,13

4,18

Return on Assets (ROA), %

Net result *100 / Total Assets

5,33

5,54

5,31

5,48

Return on Equity (ROE), %

Net result *100 / Total Equity

9,15

10,24

10,83

15,21

Cash ratio

Cash / Current liabilities

2,94

2,64

2,35

2,08

Inventory rotation (in days)

(Inventory / Sales) * 365

41,67

42,39

29,68

31,18

Collection Period (in days)

Accounts Receivable *365 / Sales

116,88

99,09

115,83

118,34

Days purchase in payables

Current Liabilities / Turnover * 360 days

62,63

54,59

67,18

76,94

Sales to Total Assets

Sales / Total assets

1,34

1,50

1,29

1,31

Debt Ratio

Liabilities / Total Assets

0,38

0,41

0,47

0,60

Leverage
Long Term Liabilities / Total Equity

0,26

0,33

0,47

0,89

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With

Company:

Mrs Nevenka Dušen

 


 

 

Additional information:

Priority research company: 1

 


 

 

Certificates:

ISO 9001:2000

ISO 14001:1996

 


 

 

Short Company name:

DANFOSS COMPRESSORS D.O.O.

 


 

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