MIRA INFORM REPORT

 

 

Report Date :

29.08.2007

 

IDENTIFICATION DETAILS

 

Name :

SAURER CZECH REPUBLIC S.R.O.

 

 

Registered Office :

Lhota za Červeným Kostelcem 261, 549 41 Červený Kostelec

 

 

Country :

Czech Republic

 

 

Date of Incorporation :

24.05.1995

 

 

Com. Reg. No.:

C 10341

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Manufacture of machinery for textile, apparel and leather production

 

 

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 1.000.000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


COMPANY REPORTED

 

 

 

SAURER CZECH REPUBLIC S.R.O.

 

Principal Address


Lhota za Červeným Kostelcem 261
549 41 Červený Kostelec
Czech Republic
Tel: +420-491 469 111, +420-491 469 600
Fax: +420-491 469 651
Email: info@czech.sauer.com

Registered office:
Lhota za Červeným Kostelcem 261
549 41 Červený Kostelec
Czech Republic

Branch production:
České mládeže 470
46008 Liberec
Czech Republic

 

 

Former company names


Schlafhorst ČR s.r.o., valid since 24.05.1995 valid until 29.10.2004

 

 

Former company addresses


Former Registered office:
tř.Dr.Milady Horákové 7
Liberec
Czech Republic

Former Registered office:
Plhovská ulice 1100
Náchod
Czech Republic

 

 

ICON number

 

4689570

 

 

 

 

 

 

National ID

 

63144131

 

 

VAT number

 

CZ63144131

 

 

Registration status: 24.05.1995 - registered company
Activity status: 24.05.1995 - 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 1.000.000,00

 


 

 

 

 

Payment Practices:

Payments are made according to terms

 


 

 

Further Rating Information:

Researched company is categorized as a big company.
The company generated a turnover of CZK 1.005.785.000 in the year 2006.
Fixed assets decreased by CZK 18.091.000 and now 29,68% of total assets.
Working capital of CZK 316.697.000 increased for 26,02% compared with the last period.
Positive Cash flow from results of CZK 29.090.000, in the last period the value was negative.

 


 

 

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:

1995

 


 

 

Registration:

No. C 10341
24.05.1995
Hradec Králové, Czech Republic

 


 

 

Legal Form:

24.05.1995
limited liability company

 


 

 

History:

The company is a legal successor of deleted company Saurer Czech a.s. (ID: 465 04 630)since 30.9.05

 


 

 

Capital:

CZK 30.000.000,00

 


 

 

Shareholders:

Full Name

Function

Address

Equity

Saurer AG
Registration: Switzerland

Partner
29.10.2004 - Present

Textilstr. 2
9320 Arbon
Switzerland

CZK 29.900.000,00

Saurer GmbH & Co. KG
Registration: Germany

Partner
29.10.2004 - Present

Mönchengladbach
Germany

CZK 100.000,00

 


 

 

Management:

Full Name

Function

Address

FRANKE Leo
15.09.2004 - Present

Managing Director

Nová 1862
547 01 Náchod
Czech Republic

Inz. SOJKA Oldřich
15.09.2004 - Present

Managing Director

Leknínová 1075
Liberec 30
Czech Republic

Ing. ŠVRČINA Daniel
01.02.2001 - Present

Managing Director

Národní 1080
542 32 Úpice
Czech Republic

Inz. VANČURA Marcel
15.09.2004 - Present

Managing Director

Na Okrouhlíku 1678
530 03 Pardubice
Czech Republic

 

 

 

KEY DATA ON OPERATIONS

 



 

 

Subject of Operation:

NACE
  main activity
  2954 Manufacture of machinery for textile, apparel and leather production

  5110 Wholesale on a fee or contract basis

 


 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

2006

2005

2004

2003

Turnover

1.005.785.000

888.683.000

 

115.284.000

Fixed assets

195.009.000

213.100.000

54.000

 

Equity

93.093.000

161.718.000

25.644.000

-5.951.000

Liabilities

561.241.000

413.115.000

601.000

31.334.000

Profit after taxation

51.375.000

0

1.694.000

10.483.000

Loss after taxation

0

13.434.000

0

0

Operating result - profit

59.025.000

25.106.000

0

3.750.000

Operating result - loss

0

0

39.000

0

 

 

2006

2005

2004

2003

Return on assets (ROA)
(Net result / TOTAL ASSETS) * 100

7,82

NEGATIVE

6,45

41,30

Return on equity (ROE)
(Net result / Equity capital) * 100

55,19

NEGATIVE

6,61

NEGATIVE

 


 

 

Workforce:

 

2007

2006

2005

2002

Total workforce

450

450

460

110

 


 

 

Exports:

 

Germany

 

 

 

FINANCIAL INFORMATION

 



 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2006

2005

2004

2003

 



Balance sheet

 

Assets

 

TOTAL ASSETS

657.102.000,00

575.521.000,00

26.245.000,00

25.383.000,00

 

Fixed assets

195.009.000,00

213.100.000,00

54.000,00

 

 

Intangible fixed assets

1.802.000,00

2.968.000,00

 

 

 

Tangible fixed assets

193.207.000,00

210.132.000,00

 

 

 

Non-current financial assets

 

 

54.000,00

 

 

Current assets

460.949.000,00

361.839.000,00

26.191.000,00

25.383.000,00

 

Inventories

158.786.000,00

102.355.000,00

 

 

 

Long-term receivables

51.721.000,00

37.083.000,00

1.322.000,00

 

 

Short-term receivables

199.138.000,00

180.739.000,00

24.257.000,00

17.945.000,00

 

from that : Trade receivables

141.879.000,00

 

471.000,00

 

 

Liquid assets

51.304.000,00

41.662.000,00

612.000,00

7.438.000,00

 

Other assets

1.144.000,00

582.000,00

 

 

 



Equity & Liabilities

 

TOTAL LIABILITIES

657.102.000,00

575.521.000,00

26.245.000,00

25.383.000,00

 

Equity

93.093.000,00

161.718.000,00

25.644.000,00

-5.951.000,00

 

Share capital

30.000.000,00

30.000.000,00

30.000.000,00

100.000,00

 

Statutory funds

3.000.000,00

3.000.000,00

10.000,00

10.000,00

 

Retained earnings

8.718.000,00

142.152.000,00

-6.060.000,00

-16.544.000,00

 

Profit or loss for the current period

51.375.000,00

-13.434.000,00

1.694.000,00

10.483.000,00

 

LIABILITIES

561.241.000,00

413.115.000,00

601.000,00

31.334.000,00

 

Reserves

96.989.000,00

90.427.000,00

130.000,00

751.000,00

 

Long-term liabilities

320.000.000,00

212.160.000,00

 

26.193.000,00

 

Short-term liabilities

144.252.000,00

110.528.000,00

471.000,00

4.390.000,00

 

Other liabilities

2.768.000,00

688.000,00

 

 

 

BALANCE SHEET TOTAL

657.102.000,00

575.521.000,00

26.245.000,00

25.383.000,00

 



Profit & Loss Account

 

Turnover

1.005.785.000,00

888.683.000,00

 

115.284.000,00

 

Change in internally produced inventory

20.744.000,00

-22.245.000,00

 

-2.259.000,00

 

Own work capitalized

-1.059.000,00

7.406.000,00

 

2.259.000,00

 

Other operating revenues

153.513.000,00

64.809.000,00

213.000,00

11.758.000,00

 

Total operating income

1.178.983.000,00

938.653.000,00

213.000,00

127.042.000,00

 

Costs of sold goods

74.471.000,00

669.489.000,00

 

 

 

Purchased consumables and services

735.029.000,00

 

380.000,00

80.913.000,00

 

Staff costs

166.204.000,00

146.650.000,00

 

21.748.000,00

 

Taxes and charges

1.688.000,00

 

7.000,00

 

 

Depreciations of intangible and tangible assets

22.285.000,00

26.238.000,00

 

2.291.000,00

 

Other operating expenses

120.281.000,00

86.009.000,00

-135.000,00

18.340.000,00

 

Total operating expenses

1.119.958.000,00

928.386.000,00

252.000,00

123.292.000,00

 

OPERATING PROFIT / LOSS

59.025.000,00

25.106.000,00

-39.000,00

3.750.000,00

 

Financial income

58.072.000,00

56.689.000,00

89.000,00

4.756.000,00

 

Financial expenses

59.665.000,00

84.381.000,00

88.000,00

4.224.000,00

 

there of : Interest expenses

12.093.000,00

 

8.000,00

 

 

Extraordinary income

 

 

430.000,00

6.201.000,00

 

Extraordinary expenses

 

 

20.000,00

 

 

PROFIT/LOSS BEFORE TAX

57.432.000,00

-13.434.000,00

372.000,00

 

 

Corporation income tax

6.057.000,00

10.848.000,00

-1.322.000,00

 

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

51.375.000,00

-13.434.000,00

1.694.000,00

10.483.000,00


The balance sheet data are from official sources.
The company is obliged by law to publish its financial statements.
The (official) balance sheet for 2005 includes mistakes in data structure or incorrect data.

 


 

 

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:

Komerční banka, a.s.
Červený Kostelec

 


 

 

Ratios:

 

2006

2005

2004

2003

Liquidity Ratio - 3.stage
current assets / (Short-term liabilities + Short-term bank credits and loans)

3,20

3,27

55,61

5,78

Liquidity Ratio - 2.stage
(Short-term receivables + Liquid assets) / (Short-term liabilities + Short-term bank credits and loans)

1,74

2,01

52,80

5,78

Liquidity Ratio - 1.stage
Liquid assets / (Short-term liabilities + Short-term bank credits and loans)

0,36

0,38

1,30

1,69

Return on assets (ROA)
(Net result / TOTAL ASSETS) * 100

7,82

NEGATIVE

6,45

41,30

Return on equity (ROE)
(Net result / Equity capital) * 100

55,19

NEGATIVE

6,61

NEGATIVE

Return on sales ( ROS )
Net profit / Turnover

5,11

NEGATIVE

-

9,09

Receivables Maturity Date (day)
Short-term receivables / Turnover * 365

72,27

74,23

-

56,82

Liabilities Maturity Date (day)
Short-term liabilities / Turnover * 365

52,35

45,40

-

13,90

Debt Ratio
(Liabilities / Total Liabilities) * 100

85,41

71,78

2,29

123,44

Stock rotation in days
stock / (production consumption + expenses on sold goods) * 360

0

0

-

-

Net working capital
current assets - short term liabilities

CZK 316.697.000,00

CZK 251.311.000,00

CZK 25.720.000,00

CZK 20.993.000,00


Average values of ratios of enterprises with 100 or more employees in the sector of manufacture of machinery and equipment n.e.c. are following:

Liquidity Ratio - 3.stage: 1,6
Liquidity Ratio - 2.stage: 1,0
Liquidity Ratio - 1.stage: 0,3
ROA: 1,5 %
ROE: 3,5 %
Receivables Maturity Date: 90 days
Liabilities Maturity Date: 110 days
Debt Ratio: 60 %

 




 

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