MIRA INFORM REPORT

 

 

Report Date :

27.10.2007

 

IDENTIFICATION DETAILS

 

Name :

ZAKŁAD PRODUKCYJNY BOHAMET HENRYK BOGUSZ, JAROSŁAW HALAREWICZ S.J          

 

 

Registered Office :

Ciele 91, 86-005 Białe Błota                                                          

 

 

Country :

Poland

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

1981

 

 

Legal Form :

Ordinary Partnership Company

 

 

Line of Business :

Building and repairing of ships                                            

Manufacture of other fabricated metal products n.e.c.                      

Manufacture of taps and valves                                             

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 


name & ADDRESS DATA

 

ZAKŁAD PRODUKCYJNY BOHAMET HENRYK BOGUSZ, JAROSŁAW HALAREWICZ S.J          

CIELE 91                                                                   

86-005 BIAŁE BŁOTA                                                          

Tel. 052/3203900                                                           

Fax. 052/3203905                                                           

http:// www.bohamet.pl                                                      

E-mail: office@bohamet.pl                                                  

 

 

BASIC DATA

 

REGONCODE 002492438                                           

VAT: 554-03-84-828                                                          

Nationwide Court Register KRS 0000102908                                   

Legal form: ORDINARY PARTNERSHIP COMPANY                                   

Status: ACTIVE                                                             

Start of activity: 1981/                                                  

Registering agency COURT OF COMMERCE  BYDGOSZCZ                                     

Type  : NATIONAL COURT REGISTER                                            

Date of registration: 2002/03/27                                            

 

NACE code 27.51                                                            

Casting of iron                                                            

NACE code 35.11                                                             

Building and repairing of ships                                            

NACE code 28.75                                                            

Manufacture of other fabricated metal products n.e.c.                      

NACE code 29.13                                                            

Manufacture of taps and valves                                             

Export                                                                     

Region DAL                                                                  

Far East                                                                   

Export                                                                     

France                                                                      

Import                                                                     

Germany                                                                    

Import                                                                     

Switzerland                                                                

HS/CN code 73083000                                                        

ARTICLES OF IRON OR STEEL                                                  

lock-gates, towers, lattice masts, roofs, roofing frameworks, doors and windows and their frames and thresholds for doors, shutters, balustrades, sections, tubes and the like, prepared for use in structures, of iron or ste (excl. prefabricated buildings of heading No 9406)                          

Doors, windows and their frames and thresholds for doors, of iron or steel 

Doors, windows and their frames and thresholds for doors, of iron or steel 

HS/CN code 84818061                                                        

NUCLEAR REACTORS, BOILERS, MACHINERY AND MECHANICAL APPLIANCES; PARTS THEREO

Taps, cocks, valves and similar appliances for pipes, boiler shells, tanks, vats or the like, incl. pressure-reducing valves and thermostatically controlled valves; parts thereof                                            

Appliances for pipes, boiler shells, tanks, vats or the like (excl. pressure -reducing valves, valves for the control of pneumatic power transmission, check valves and safety or relief valves)                                  

Gate valves of cast iron for pipes, boiler shells, tanks, vats or the like (excl. taps, cocks and valves for sinks, wash basins, bidets, water cisterns baths and similar fixtures and central heating radiator valves)            

HS/CN code 84818063                                                         

NUCLEAR REACTORS, BOILERS, MACHINERY AND MECHANICAL APPLIANCES; PARTS THEREO

Taps, cocks, valves and similar appliances for pipes, boiler shells, tanks, vats or the like, incl. pressure-reducing valves and thermostatically controlled valves; parts thereof                                           

Appliances for pipes, boiler shells, tanks, vats or the like (excl. pressure -reducing valves, valves for the control of pneumatic power transmission, check valves and safety or relief valves)                                  

Gate valves of steel for pipes, boiler shells, tanks, vats or the like (excl taps, cocks and valves for sinks, wash basins, bidets, water cisterns, baths and similar fixtures and central heating radiator valves)                  

 

 

ORGANIZATIONAL-LEGAL DATA

 

Register capital:                                                          

Value           : 17678048.94 PLN                                          

Number of shares:                                                           

                                                                           

PARTNER                                                                    

Surname                       : BOGUSZ                                                

Names                          : HENRYK JAN                                           

PESEL                         : 53062305891                                          

Citizenship       : Poland                                               

Addr.:                                                                      

Country code    : Poland                                               

                                                                           

PARTNER                                                                     

Surname          : HALAREWICZ                                           

Names             : JAROSŁAW ZENON                                       

PESEL                         : 54041806855                                           

Citizenship       : Poland                                               

Addr.:                                                                     

Country code     : Poland                                               

                                                                            

MANAG.:                                                                    

PARTNER                                                                    

Representation  : SOLE SIGNATURE                                        

Surname          : BOGUSZ                                               

Names             : HENRYK JAN                                           

PESEL                         : 53062305891                                          

Citizenship       : Poland                                               

Addr.:                                                                     

Country code     : Poland                                               

Other directorship  : partner - JAROSŁAW HALAREWICZ, HENRYK BOGUSZ "H.C.B. CENTRUM" SPÓŁKA

                                            JAWNA                                                                                     

                                Shareholder – Bohamet Sp.z  o.o.                                                      

 

MANAG.:                                                                    

PARTNER                                                                    

Representation  : SOLE SIGNATURE                                       

Surname                       : HALAREWICZ                                           

Names                          : JAROSŁAW ZENON                                       

PESEL                         : 54041806855                                          

Citizenship        : Poland                                                

Addr.:                                                                     

Country code    : Poland                                               

Other directorship  : partner - JAROSŁAW HALAREWICZ, HENRYK BOGUSZ "H.C.B. CENTRUM" SPÓŁKA

                                            JAWNA                                                                                     

                                Shareholder – Bohamet Sp.z  o.o.                                                     

                                                                           

MANAG.:                                                                    

DIRECTOR                                                                   

Surname                       : MAGDZIARZ                                            

Names                          : ZBIGNIEW                                             

Citizenship        : Poland                                               

Addr.:                                                                      

Country code    : Poland                                               

                                                                           

 

SHARES IN OTHER COMPANIES

 

No data                                                                     

 

 

EMPLOYMENT

 

Total (MIN MAX)  Productive(MIN MAX)  Unprod.(MIN MAX)           DATE FROM  DATE TO  

     170-170              -                                                     -                       2006/01/01-2006/12/31

     170-170              -                                                     -                       2005/01/01-2005/12/31

     150-150              -                                                     -                       2004/01/01-2004/12/31

     145-145              -                                                     -                       2003/01/01-2003/12/31

     145-145              -                                                     -                       2002/01/01-2002/12/31

     135-135              -                                                     -                       2001/01/01-2001/12/31

     130-130              -                                                     -                       2000/01/01-2000/12/31

     112-112              -                                                     -                       1999/01/01-1999/12/31

     136-136              -                                                     -                       1998/01/01-1998/12/31

 

 

REAL ESTATE

 

Real estate: BD  BUILDINGS AND CONSTRUCTIONS                               

OWN:          Area from to             Value    

                                     4500 sqm                8112186.85 PLN              

                                                                           

Real estate: GN  GROUNDS                                                   

OWN:          Area from to             Value    

                                    -                1110381.44 PLN              

Date 31.12.2006                                                                         

 

 

SALES

 

2006/01/01 - 2006/12/31     115899723.83                                    

2005/01/01 - 2005/12/31      71476856.80                                   

2004/01/01 - 2004/12/31      92897868.85                                   

2003/01/01 - 2003/12/31      33000000.00                                   

2002/01/01 - 2002/12/31      32487544.00                                   

2001/01/01 - 2001/12/31      30172573.00                                   

2000/01/01 - 2000/12/31      27120000.00                                   

1999/01/01 - 1999/12/31      21076528.00                                   

1998/01/01 - 1998/12/31      18365299.00                                   

 

 

FINANCIAL DATA

 

Financial statement                                                  2005/12/31         2006/12/31

 ASSETS                                                                                           

 A. Total non-current assets:                                        9487537.77        22821437.28

    I.Intangible assets:                                               32365.48          180458.32

      1.Costs of development activities:                                   0.00               0.00

      2.Goodwill:                                                          0.00               0.00

      3.Other intangible fixed assets:                                 32365.48          180458.32

      4.Prepayments for intangible assets:                                 0.00               0.00

   II.Fixed assets:                                                  9455172.29        22617962.36

      1.tangible fixed assets:                                       8910224.59        20674172.09

       a)land:                                                        437232.19         1110381.44

       b)buildings:                                                  1857919.96         8112186.85

       c)machinery and equipment:                                    5978185.49        10486957.31

       d)vehicles:                                                    515805.52          826001.16

       e)other tangible fixed assets:                                 121081.43          138645.33

      2.Investments in progress:                                      544947.70         1599182.00

      3.Investments in progress paid on accounts:                          0.00          344608.27

  III.Long-term receivables:                                               0.00               0.00

      1.From related companies:                                            0.00               0.00

      2.From other companies:                                              0.00               0.00

   IV.Long-term investments:                                               0.00               0.00

      1.Real-estate property:                                              0.00               0.00

      2.Intangible assets:                                                 0.00               0.00

      3.Long-term financial assets:                                        0.00               0.00

        a)in related companies:                                            0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other long-term financial assets:                              0.00               0.00

        b)in other companies:                                              0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other long-term financial assets:                              0.00               0.00

      4.Other long-term investments:                                       0.00               0.00

    V.Long-term interperiod settlements:                                   0.00           23016.60

      1.Assets from deffered income tax:                                   0.00               0.00

      2.Others:                                                            0.00           23016.60

 B. Current assets:                                                 19662166.48        38545438.45

    I.Inventory                                                      4064553.63         8063551.20

      1.Materials:                                                   1329233.37         3480802.91

      2.Semi-products and work in progress:                           878342.35         1705579.03

      3.Finished goods:                                              1536131.98         2386436.64

      4.Products:                                                     320845.93          490732.62

      5.Advance payment for delivery:                                      0.00               0.00

   II.Accounts receivable:                                          14796969.72        30032742.77

      1.From related companies:                                            0.00               0.00

        a)trade receivables:                                               0.00               0.00

          - within 12 months:                                              0.00               0.00

          - more than 12 months:                                           0.00               0.00

        b)others:                                                          0.00               0.00

      2.From other companies:                                       14796969.72        30032742.77

        a)trade receivables:                                        13526495.99        27238782.74

          - within 12 months:                                              0.00        27238782.74

          - more than 12 months:                                           0.00               0.00

        b)tax and social receivables:                                                            

                                                                      754891.20         1563281.37

        c)other receivables:                                          515582.53         1230678.66

        d)accounts receiv. result. from disputable claims:                 0.00               0.00

  III.Short-term investments:                                         729375.97          356002.10

      1.Short-term financial assets:                                  729375.97          356002.10

        a)in related companies:                                            0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other short-term financial assets:                             0.00               0.00

        b)in other companies:                                              0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other short-term financial assets:                             0.00               0.00

        c)cash and other cash assets:                                 729375.97          356002.10

          - cash in hand and at bank:                                 729375.97          356002.10

          - other cash means:                                              0.00               0.00

          - other cash assets:                                             0.00               0.00

      2.Other short-term investments:                                      0.00               0.00

   IV.Short-term interperiod settlements:                              71267.16           93142.38

 Total assets  (A+B):                                               29149704.25        61366875.73

 LIABILITIES                                                                                      

 A. Net worth:                                                      14099387.28        32536523.30

    I.Issued capital:                                                8593302.42        17678048.94

   II.Outstanding but unpaid contribution for share:                       0.00               0.00

  III.Entity's own capital (negative):                                     0.00               0.00

   IV.Reserve capital:                                                     0.00               0.00

    V.Revaluation reserve:                                             84595.83           21714.34

   VI.Other reserve capitals:                                              0.00               0.00

  VII.Profit/loss brutto forward:                                          0.00               0.00

 VIII.Net financial result for the year:                             5421489.03        14836760.02

   IX.Write-offs from net profit:                                                            |  

                                                                           0.00               0.00

 B.Liabilities & reserves:                                          15050316.97        28830353.43

   I.Reserve for liabilities:                                              0.00               0.00

      1.Reserves for deffered income tax:                                  0.00               0.00

      2.Reserves for retirement and similar:                               0.00               0.00

         - long-term:                                                      0.00               0.00

         - short-term:                                                     0.00               0.00

      3.Other reserves:                                                    0.00               0.00

         - long-term:                                                      0.00               0.00

         - short-term:                                                     0.00               0.00

  II.Long-term liabilities:                                          2014085.84         7719766.35

     1.To related companies:                                               0.00               0.00

     2.To other companies:                                           2014085.84         7719766.35

       a)credits and loans:                                          1834694.92         1247438.72

       b)commercial papers:                                                0.00               0.00

       c)other financial liabilities:                                 179390.92         6472327.63

       d)other long-term liabilities:                                      0.00               0.00

 III.Short-term liabilities:                                        12766638.74        20509574.98

     1.To related companies:                                               0.00               0.00

       a)trade payable:                                                    0.00               0.00

         - within 12 months:                                               0.00               0.00

         - more than 12 months:                                            0.00               0.00

       b)other:                                                            0.00               0.00

     2.To other companies:                                          12635971.82        20405494.31

       a)bank loans:                                                 2466000.81         2376281.52

       b)commercial papers:                                                0.00               0.00

       c)other financial liabilities:                                 110718.20         2333477.84

       d)trade payables:                                             8998448.42        13125199.91

         - within 12 months:                                               0.00        13125199.91

         - more than 12 months:                                            0.00               0.00

       e)supplies paid on account:                                         0.00               0.00

       f)notes payable:                                                    0.00               0.00

       g)tax & social securities:                                     562213.93          831422.07

       h)payroll payable:                                             369507.84          483806.18

       i)other short-term liabilities:                                129082.62         1255306.79

     3.Special funds:                                                 130666.92          104080.67

  IV.Accrued liabilities:                                             269592.39          601012.10

     1.Negative goodwill:                                                  0.00               0.00

     2.Other:                                                         269592.39          601012.10

        - long-term:                                                       0.00               0.00

        - short-term:                                                 269592.39          601012.10

  Total liabilties (A+B):                                           29149704.25        61366876.73

                                                                            

                                                                            

 

                                                                            

Profit and loss account (comp)                                     2005/12/31       2006/12/31

                                                                   2005/01/01       2006/01/01

 A. Net sales of goods and products:                              71197480.86     115331507.68

    - including to related companies                                     0.00             0.00

   I.Net sales of products:                                       53722376.63      92521065.96

   II.Change of products :                                         -557024.04             0.00

   III.Costs of production:                                              0.00       1017306.16

   IV.Net sale of goods and materials:                            18032128.27      21793135.56

 B. Operation expenses:                                           64788293.39     100051721.12

   I. Depreciation:                                                 968645.49       2219312.01

   II. Costs of materials and energy:                             31695076.64      55275146.09

   III. Outside services:                                          6981078.50       9371203.79

   IV.Taxes :                                                       111491.51        255093.94

     - including excise taxes:                                           0.00             0.00

   V. Salaries:                                                    5972025.63       9004940.03

   VI. Social taxes & related:                                     1509634.68       2385932.15

   VII. Other:                                                     1066505.67       1129620.18

   VIII. Goods and materials sold:                                16483835.27      20410472.93

 C. Profit (loss) on sale (A-B):                                   6409187.47      15279786.56

 D. Other operation incomes:                                        274162.71        368356.76

  I.Profit from sale of tangible assets:                             19279.95         36513.14

  II.Grants & subsidies:                                            169642.61        170411.10

  III.Other:                                                         85240.15        161432.52

 E. Other operating costs:                                          250822.84        155938.05

  I.Loss from sale of tangible assets:                                   0.00             0.00

  II.Revaluation of non-financial assets:                           118417.36             0.00

  III.Other:                                                        132405.48        155938.05

 F. Profit from operating activity (C+D-E):                        6432527.34      15492205.27

 G. Financial income:                                                 5213.23        199859.39

  I. Dividends:                                                          0.00             0.00

    - from subisdiaries and affiliates:                                  0.00             0.00

  II.Interest receivable:                                             5213.23         10466.82

    - from subisdiaries and affiliates:                                  0.00             0.00

  III.Profits from investment transfeered:                               0.00         25000.00

  IV.Revaluation of investments:                                         0.00             0.00

  V.Other:                                                               0.00        164392.57

 H. Financial costs:                                               1016251.54        855304.64

  I.Interest payable including:                                     104170.77        202152.75

    - to related companies:                                              0.00             0.00

  II.Loss from invetsments transffered:                                  0.00             0.00

  III.Revaluation of investments:                                        0.00             0.00

  IV.Other:                                                         912080.77        653151.89

 I. Profit (loss) from economic activity (F+G-H):                  5421489.03      14836760.02

 J. Extraordinary items (J.I-J.II):                                      0.00             0.00

  I.Extraordinary incomes:                                               0.00             0.00

  II.Extraordinary losses:                                               0.00             0.00

 K. Gross profit for the year (I+/-J):                             5421489.03      14836760.02

 L. Corporate income tax:                                                0.00             0.00

 M. Other obligatory charges:                                            0.00             0.00

 N. Net profit for the year (K-L-M):                               5421489.03      14836760.02

                                                                                        

                                                                           

Cash flow statement                                               2004/12/31

                                                                  2004/01/01

 A. Operating cash flow                                                 0.00

  I. Net profit                                                   9000376.00

  II. Adjustments                                                -4588555.75

   1. Depreciation                                                1452287.44

   2. Loss on exchange rates difference                            893314.84

   3. Interests/dividends receivable/payable                       199949.67

   4. Profit on investment activities                               65656.38

   5. Change of reserves                                                0.00

   6. Change in invesntories                                     -1716749.76

   7. Change in accounts receivable                              -8625194.35

   8. Change in short-term liabilities                            5091594.64

   9. Change in prepaid items                                      251946.60

  10. Other items                                                  414731.53

 III.Net operating cash flow  (I +/- II)                          4411820.25

B. Investment cash flow                                                 0.00

 I. Cash inflows from investment activities                        617171.00

  1. Sale of intangible assets                                     603738.00

  2. Sale of real-estate property and intang. assets                     .00

  3. Sale of financial assets                                            .00

     a) in related companies                                             .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

     b) in other companies                                               .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

   4. Other investment inflows                                      13433.00

  II. Cash outflows from investment activities                    2414539.49

   1. Acquired intangible and tangible fixed assets               2174944.33

   2. Investments in real-estate and intangible assets                   .00

   3. On financial assets                                          200000.00

      a) assets in related companies                                     .00

      b) assets in other companies                                       .00

       - financial assets acquired                                       .00

       - long-term loans granted                                         .00

   4. Other investment outflows                                          .00

 III. Net cash from invetsment activities                           39590.16

C. Financial cash flow                                           -1797363.49

  I. Inflows from financial activity                                     .00

   1. Net inflows from issuing shares, capital instr.             1307129.77

   2. Bank credits and loans                                             .00

   3. Issue of debt securities                                           .00

   4. Other financial inflows                                            .00

  II. Cash outflows from financial activity                       1307129.77

   1. Own shares acquired                                         3631769.05

   2. Dividends and other payables to owner                              .00

   3. Payments, other than dividends,to shareholders/owners       1307129.77

   4. Bank credits and loan repaids                                      .00

   5. Debt securities and loans repaid                            1256674.76

   6. Resulted from financial leasing                                    .00

   7. Interests payable                                                  .00

   8. Interests                                                    196849.83

   9. Other financial outflows                                     199949.67

  III. Net financial cash flow                                          0.00

 D. Total net cash flow   (A.III +/- B.III +/- C.III)             2324639.28

 E. Change in cash. positions in balance                           289817.48

  - including due to the foreign exchanges difference              289217.48

 F. Cash at the beginning of the year                              729375.97

 G. Cash at the end of the year (F +/- D)                         1019193.45

       - including restricted cash                                       .00

                                                                            

Cash flow statement                                               2005/12/31

                                                                  2005/01/01

 A. Operating cash flow                                                 0.00

  I. Net profit                                                   5421489.03

  II. Adjustments                                                -2115546.86

   1. Depreciation                                                 968645.49

   2. Loss on exchange rates difference                            789622.93

   3. Interests/dividends receivable/payable                       221099.45

   4. Loss on investment activities                                 19279.95

   5. Change of reserves                                                0.00

   6. Change in invesntories                                      -196115.46

   7. Change in accounts receivable                              -2657387.37

   8. Change in short-term liabilities                            1514461.42

   9. Change in prepaid items                                     -761593.53

  10. Other items                                                  395753.98

 III.Net operating cash flow  (I +/- II)                          3305942.17

B. Investment cash flow                                                 0.00

 I. Cash inflows from investment activities                         31678.06

  1. Sale of intangible assets                                      31678.06

  2. Sale of real-estate property and intang. assets                     .00

  3. Sale of financial assets                                            .00

     a) in related companies                                             .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

     b) in other companies                                               .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

   4. Other investment inflows                                           .00

  II. Cash outflows from investment activities                    5916914.75

   1. Acquired intangible and tangible fixed assets               5916914.75

   2. Investments in real-estate and intangible assets                   .00

   3. On financial assets                                                .00

      a) assets in related companies                                     .00

      b) assets in other companies                                       .00

       - financial assets acquired                                       .00

       - long-term loans granted                                         .00

   4. Other investment outflows                                          .00

 III. Net cash from invetsment activities                               0.00

C. Financial cash flow                                            5885236.69

  I. Inflows from financial activity                                     .00

   1. Net inflows from issuing shares, capital instr.             4427138.32

   2. Bank credits and loans                                             .00

   3. Issue of debt securities                                    3398978.95

   4. Other financial inflows                                            .00

  II. Cash outflows from financial activity                       1028159.37

   1. Own shares acquired                                         2139484.55

   2. Dividends and other payables to owner                              .00

   3. Payments, other than dividends,to shareholders/owners       4427138.32

   4. Bank credits and loan repaids                                      .00

   5. Debt securities and loans repaid                                   .00

   6. Resulted from financial leasing                                    .00

   7. Interests payable                                                  .00

   8. Interests                                                    112742.33

   9. Other financial outflows                                     221099.45

  III. Net financial cash flow                                          0.00

 D. Total net cash flow   (A.III +/- B.III +/- C.III)             2287653.77

 E. Change in cash. positions in balance                           291640.75

  - including due to the foreign exchanges difference              291640.75

 F. Cash at the beginning of the year                             1021016.72

 G. Cash at the end of the year (F +/- D)                          729375.97

       - including restricted cash                                       .00

                                                                          

 

INDEX ANALYSE

 

 year                                                    2004        2005       2006

 CURRENT RATIO (CR)                                                                           

 Current Assets/Current liabilities                    1.6359084   1.5401208    1.8793875     

 QUICK RATIO (QR)                                                                              

 Current Assets-Inventory/Current liabilities          1.3267109   1.2217478    1.4862272     

 CASH RATIO (SQR)                                                                             

 Cash/Current liabilities                              0.0545088   0.0571314    0.0173578     

 STOCK TURNOVER/DAY'S SUPPLY IN INVENTORY                                                     

 Inventory/Turnover x 365 days                        22.7634      20.8373     25.5194        

 CREDITORS DAYS/DAY'S SALES IN RECEIVABLES                                                    

 Current receivables/Turnover x 365 days               93.3712     75.8579     95.0473        

 DEBTORS DAYS/DAY'S PURCHASE IN PAYABLES                                                       

 Current liabilities/Turnover x 365 days              73.621       65.449      64.908         

 TOTAL INDEBTNESS/DEBT RATIO                                                                  

 Outside capital/Equity capital x 100%                55.0%         51.6%      47.0%          

 LONG TERM INDEBTNESS I/LONG TERM DEBT RATIO I                                                

 Longterm liabilities/Equity capital                  0.32433       0.14285    0.23726        

 LONG TERM INDEBTNESS II/LONG TERM DEBT RATIO II                                              

 Longterm liab./Equity cap.+Longterm liab. x 100%     24.5%        12.5%         19.2%         

 RETURN ON SALES (ROS)                                                                         

 Net profit/Turnover x 100%                             9.7%          7.6%         12.9%      

 RETURN ON ASSETS (ROA)                                                                     |

 Net profit/Total assets x 100%                        18.9%      18.6%         24.2%         

 RETURN ON EQUITY (ROE)                                                                       

 Net profit/Equity capital x 100%                      41.9%         38.5%        45.6%       

 LONG TERM LIABILITIES IN OUTSIDE CAPITAL                                                     

 Longterm liabilities/Outside capital x 100%          0.2716298    0.1362644   0.2734660      

 WORKING CAPITAL                                                                               

 Current assets-Current liabilities                   11890066.47   6895527.74  18035863.47   

 WORKING CAPITAL RATIO                                                                        

 Current assets-Current liabilities/Turnover x 100%    12.8%        9.7%       15.6%          

 

 

HISTORICAL DATA

 

Address data validity period: 1981/     - 2000/                          

ZAKŁAD PRODUKCYJNY "BOHAMET" BOGUSZ HENRYK HALAREWICZ JAROSŁAW SP.C.       

BARWINKOWA 23                                                              

86-005 BIAŁE BŁOTA                                                         

Tel. 052/3814026                                                           

Fax. 052/3814026                                                           

E-mail: akowa@friko5.onet.pl                                               

                                                                           

Address data validity period: 1981/     - 2002/03/27                      

ZAKŁAD PRODUKCYJNY "BOHAMET" BOGUSZ HENRYK HALAREWICZ JAROSŁAW SP.C.       

CIELE 91                                                                   

86-005 BIAŁE BŁOTA                                                          

Tel. 052/3203900                                                           

Fax. 052/3203900                                                           

http:// www.bohamet.pl/                                                    

E-mail: office@bohamet.pl                                                  

                                                                           

Basic data validity period: 1981/     - 2002/03/27                        

Legal form: CIVIL COMPANY                                                   

Registering agency COMMUNE                                                 

Type  : DIRECTORY OF BUSINESS ACTIVITY                                     

Number EDG-223                                                              

Date of registration:                                                      

                                                                           

 

PAYMENTS

 

No significant trade experience has been reported thus far                 

 

 

TRADE PARTNERS

 

PARTNER:                                                                   

STOCZNIA PÓŁNOCNA SA                                                       

Identifier GDY0009762RK                                                    

MARYNARKI POLSKIEJ 177                                                     

80-958 GDAŃSK                                                              

Tel. 058/3096000                                                           

Fax. 058/3097200                                                            

http:// www.northship.com.pl                                               

E-mail: marketing@northship.com.pl                                         

                                                                            

PARTNER:                                                                   

PRZEDSIĘBIORSTWO PRODUKCYJNO-HANDLOWE BUDMEX SP. Z O.O.                    

Identifier OST0001803RK                                                     

CENTRALNA 10                                                               

07-200 WYSZKÓW                                                             

Tel. 029/7430270                                                           

Fax. 029/7430271                                                            

                                                                           

PARTNER:                                                                   

STOCZNIA SZCZECIŃSKA NOWA SP. Z O.O.                                        

Identifier ISC0001615RK                                                    

HUTNICZA 1                                                                 

71-642 SZCZECIN                                                             

Tel. 091/4501446                                                           

Fax. 091/4591188                                                           

http:// www.ssn.pl                                                         

E-mail: office@ssn.pl                                                      

                                                                           

PARTNER:                                                                   

STOCZNIA USTKA SPÓŁKA Z O.O.                                                

Identifier JEL0023652RK                                                    

WESTERPLATTE 1                                                             

76-270 USTKA                                                                

Tel. 059/8144352                                                           

Fax. 058/8144331                                                           

E-mail: stoust@poczta.onet.pl                                              

                                                                            

 

RELATED FIRMS

 

RELATED FIRMS:                                                             

JAROSŁAW HALAREWICZ, HENRYK BOGUSZ "H.C.B. CENTRUM" SPÓŁKA JAWNA           

Identifier BYD0000578RK                                                     

CIELE 91                                                                   

86-005 BIAŁE BŁOTA                                                         

Tel. 052/3203900                                                            

Fax. 052/3203906                                                           

                                                                           

RELATED FIRMS:                                                             

BOHAMET SPÓŁKA Z O.O.                                                      

Identifier CEN0182124CK                                                    

CIELE 91                                                                   

86-005 BIAŁE BŁOTA                                                          

Tel. 052/3203900                                                           

Fax. 052/3203900                                                           

                                                                            

 

PROCEDURES

 

Officially not available                                                   

 

 

ADDITIONAL INFORMATION

 

Inquiry admission by:                                                      

ADRIAN KOWALEWSKI                                                           

 

 

BANK

 

Name: Bank Handlowy w Warszawie SA                                         

Addr.: 85-950 Bydgoszcz         ul.Jagiellońska 21                          

Name: Bank Przemysłowo-Handlowy PBK SA                                      

Addr.: 85-065 Bydgoszcz         ul.Chodkiewicza 15                          

 

 

 

 

 

CUSTOMERS/SUPPLIERS

 

CLIENT                                                                     

PRZEDS.USŁUGOWO-HANDLOWE"ELPAD"SP.C.RUKAT D.MEGER A.GRZESIOWSKI P.         

Identifier ELB0007370RK                                                    

ŁĘCZYCKA 29                                                                

82-300 ELBLĄG                                                              

Tel. 055/2336973                                                           

Fax. 055/2728327                                                           

                                                                           

 

EXCHANGE RATES

 

                        USD    EUR                                                    

 29.12.2006       2,9105 3,8312                                                  

 30.12.2005       3,2613 3,8598                                                  

 31.12.2004       2,9904 4,0790                                                  

 31.12.2003       3,7405 4,7170                                                  

 31.12.2002       3,8388 4,0202                                                  

 31.12.2001       3,9863 3,5219                                                   

 

 

Maximum Credit: 550.000 EUR                                                      

                                                                           

Average respite of credit: 30-60 days                              

                                                                           

all figure quoted in PLN                                                  

 

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