MIRA INFORM REPORT

 

 

Report Date :

01.04.2008

 

 

IDENTIFICATION DETAILS

 

Name :

AGROFERT HOLDING, A.S.

 

 

Formerly Known As :

AGFTRADING, A.S

 

 

Registered Office :

Pyselska 2327/2 149 00 Praha 4

 

 

Country :

Czech Republic

 

 

Financials (as on) :

2006

 

 

Date of Incorporation :

01.07.2000

 

 

Com. Reg. No.:

B 6626

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Wholesale of Chemical Products

 

 

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 2.500.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

 

 

 

 

 

 

name of the company

 

 

AGROFERT HOLDING, A.S.


Principal Address


Pyšelská 2327/2
149 00 Praha 4
Czech Republic
Tel: +420-272 192 111, +420-272 192 350, +420-267 183 200
Fax: +420-272 192 289
Email: jahodova@agrofert.cz ; cermak@agrofert.cz
Internet: www.agrofert.cz

Registered office:
Pyšelská 2327/2
149 00 Praha 4
Czech Republic

Branch production:
PRECOLOR/ Dr.Ed.Beneše 1170/24
750 62 Přerov
Czech Republic

Branch production:
Pyšelská 2
149 00 Praha 4
Czech Republic

 

                                
Former company names

AGFTRADING, a.s., valid since 01.07.2000 valid until 31.08.2004

 

 

Former company addresses

Former Registered office:
Roháčova 83/1099
130 00 Praha 3
Czech Republic

 

 

ICON number

 

5067030

 

 

 

 

National ID

 

26185610

 

VAT number

 

CZ26185610

 

 

Registration status

 

01.07.2000 - registered company
Activity status: 01.07.2000 - 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 according to terms

 

 

 

Further Rating Information:          Researched company is categorized as a big company.
Turnover volume of CZK 15.941.686.000 in the year 2006 decreased by 30,33% compared with 2005. In previous period this change was +9,53%.
Fixed assets increased by CZK 3.310.469.000 and are 69,23% of total assets.

Cash flow from results of CZK 1.147.236.000 increased by 162,78% compared with last year result.

 

 

 

Debt Collection:                         There is no record of any debt collection action, spol. s r.o. against this company exceeding a single case volume of EUR 500.

 

 

 

COMPANY DETAILS

 

 

 

Established:                              2000

 

 

Registration:                              No. B 6626
01.07.2000
Praha, Czech Republic

 

 

Legal Form:                               01.07.2000
joint stock company

 

 

 

 

 

 

 

History 

 

The company was established as :1994 - HEPO, spol. s r.o. /LTD/.The company changed its name :  1998 - AGFTRADING, spol. s r.o. /ID : 60698951/. 31.12.1999 - the company CHEMAGRA, spol. /ID : 25092456/ merged with AGFTRADING, spol. s r.o. ID: 60698951.
The company AGFTRADING, spol. s r.o. /ID: 60698951/ changed its legal form : 1.7.2000 AGFTRADING, a.s. (ID: 26185610).

31.08.2004 - the company AGFTRADING, a.s.IČO : 26185610 fused with the company AGROFERT HOLDING, a.s. ID: : 25130072. The company AGROFERT HOLDING, a.s. ID : 26185610 is a legal successor of the company AGROFERT HOLDING, a.s. ID : 25130072.

31.08.2004 - the company AGFTRADING, a.s. ID: 26185610 changed its name : AGROFERT HOLDING, a.s.

The company AGROFERT HOLDING, a.s. merged with AGROFERT a.s., ID:
60197773 and AGROPROFIT spol. s r.o., ID: 61467294 on 30.06.2005.
The company AGROFERT HOLDING, a.s. is a legal successor.

The company is legal successor of:
- AGF-K a.s ID 26776332
- CECHEM - Správa kapitálových účastí, a.s. ID 26872331
since 01.01.2006

 

Capital       

 

CZK 628.000.000,00

 

 

Management

 

 

 

Full Name

Function

Address

Ing. BABIŠ Andrej
01.07.2000 - Present

Chairman of the executive board

Františka Zemana 876
252 43 Průhonice
Czech Republic

Ing. CINGR Petr
29.03.2007 - Present

Deputy chairman of the executive board

96
278 01 Chvatěruby
Czech Republic

Ing. KARLUBÍK Roman
31.08.2004 - Present

Deputy chairman of the executive board

Jura Hronca 17
Bratislava
Slovakia

Ing. PRŮŠA Zbyněk
29.03.2007 - Present

Deputy chairman of the executive board

Sluneční 2355
756 61 Rožnov pod Radhoštěm
Czech Republic

Ing. FALTÝNEK Jaroslav
29.03.2007 - Present

Member of the executive board

Winklerova 23
796 01 Prostějov
Czech Republic

Ing. HASPEKLO Jiří
01.07.2000 - Present

Member of the executive board

Kochánky 2
294 74
Czech Republic

Ing. KURČÍK Jaroslav
29.03.2007 - Present

Member of the executive board

Miranova 831/2
102 00 Praha 10, Hostivař
Czech Republic

Ing. PROCHÁZKOVÁ Petra
30.06.2006 - Present

Chairman of the supervisory board

Klausova 1421/40
155 00 Praha 5
Czech Republic

 

 

Related Companies

 

shareholder of NAVOS, a.s. , Czech Republic , National ID: 48909254

The company has shares in 160 companies.

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation: NACE
main activity
4675 Wholesale of chemical products

4621 Wholesale of grain, unmanufactured tobacco, seeds and animal feeds
7110 Architectural and engineering activities and related technical consultancy
1091 Manufacture of prepared feeds for farm animals
7022 Business and other management consultancy activities

6920 Accounting, bookkeeping and auditing activities; tax consultancy

The NACE codes given here are from the current revision 2

 

 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

2006

2005

2004

2003

Turnover

15.941.686.000

22.882.498.000

20.891.224.000

4.684.394.000

Fixed assets

7.899.758.000

4.589.289.000

4.466.644.000

1.069.505.000

Equity

7.559.710.000

4.121.459.000

3.694.721.000

591.932.000

Liabilities

3.846.013.000

4.461.809.000

5.385.883.000

1.596.783.000

Profit after taxation

1.215.560.000

470.991.000

689.324.000

30.596.000

Operating result - profit

912.258.000

709.999.000

593.858.000

53.948.000

 

 

2006

2005

2004

2003

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

10,65

5,49

7,59

1,40

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

16,08

11,43

18,66

5,17

 

 

 

 

Workforce

 

2008                             2007                2006                2005

Total workforce              116                 122                  122                  133

 

 

Imports

 

Austria

Germany

France

Netherlands

Slovakia

 

 

Exports

 

Austria

Belarus

Switzerland

Germany

Slovenia

Slovakia

Ukraine

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2006

2005

2004

2003

 



Assets

 

TOTAL ASSETS

11.410.075.000,00

8.584.719.000,00

9.083.374.000,00

2.190.073.000,00

 

Fixed assets

7.899.758.000,00

4.589.289.000,00

4.466.644.000,00

1.069.505.000,00

 

Intangible fixed assets

10.516.000,00

8.331.000,00

17.277.000,00

641.000,00

 

Tangible fixed assets

469.203.000,00

506.104.000,00

536.826.000,00

277.973.000,00

 

Non-current financial assets

7.420.039.000,00

4.074.854.000,00

3.912.541.000,00

790.891.000,00

 

Current assets

3.499.823.000,00

3.987.361.000,00

4.610.208.000,00

1.117.732.000,00

 

Inventories

1.131.640.000,00

902.374.000,00

1.155.565.000,00

342.666.000,00

 

Long-term receivables

95.130.000,00

37.298.000,00

41.335.000,00

7.602.000,00

 

Short-term receivables

1.960.927.000,00

2.780.737.000,00

3.006.928.000,00

746.104.000,00

 

from that : Trade receivables

1.687.443.000,00

2.250.948.000,00

2.649.235.000,00

624.025.000,00

 

Liquid assets

312.126.000,00

266.952.000,00

406.380.000,00

21.360.000,00

 

Other assets

10.494.000,00

8.069.000,00

6.522.000,00

2.836.000,00

 



 


Equity & Liabilities

 

TOTAL LIABILITIES

11.410.075.000,00

8.584.719.000,00

9.083.374.000,00

2.190.073.000,00

 

Equity

7.559.710.000,00

4.121.459.000,00

3.694.721.000,00

591.932.000,00

 

Share capital

628.000.000,00

628.000.000,00

628.000.000,00

628.000.000,00

 

Capital funds

3.385.229.000,00

1.056.612.000,00

1.161.629.000,00

30.600.000,00

 

Statutory funds

190.659.000,00

167.813.000,00

96.231.000,00

23.816.000,00

 

Retained earnings

2.140.262.000,00

1.798.043.000,00

1.119.537.000,00

-121.080.000,00

 

Profit or loss for the current period

1.215.560.000,00

470.991.000,00

689.324.000,00

30.596.000,00

 

LIABILITIES

3.846.013.000,00

4.461.809.000,00

5.385.883.000,00

1.596.783.000,00

 

Reserves

20.000.000,00

20.000.000,00

51.297.000,00

 

 

Long-term liabilities

74.256.000,00

42.869.000,00

23.348.000,00

9.330.000,00

 

Short-term liabilities

1.804.795.000,00

2.107.341.000,00

2.675.061.000,00

400.714.000,00

 

Bank loans and borrowings

1.946.962.000,00

2.291.599.000,00

2.636.177.000,00

1.186.739.000,00

 

Short-term bank credits and loans

1.731.337.000,00

1.616.191.000,00

1.772.427.000,00

1.023.089.000,00

 

Other liabilities

4.352.000,00

1.451.000,00

2.770.000,00

1.358.000,00

 

BALANCE SHEET TOTAL

11.410.075.000,00

8.584.719.000,00

9.083.374.000,00

2.190.073.000,00

 



Profit & Loss Account

 

Turnover

15.941.686.000,00

22.882.498.000,00

20.891.224.000,00

4.684.394.000,00

 

Change in internally produced inventory

 

 

-129.000,00

-23.547.000,00

 

Own work capitalized

 

 

 

46.244.000,00

 

Other operating revenues

2.546.503.000,00

2.927.090.000,00

319.642.000,00

250.770.000,00

 

Total operating income

18.488.189.000,00

25.809.588.000,00

21.210.737.000,00

4.957.861.000,00

 

Costs of sold goods

14.368.414.000,00

21.368.616.000,00

19.301.390.000,00

3.495.900.000,00

 

Purchased consumables and services

679.998.000,00

652.237.000,00

638.279.000,00

933.574.000,00

 

Staff costs

156.702.000,00

145.261.000,00

176.905.000,00

170.683.000,00

 

Taxes and charges

66.766.000,00

13.566.000,00

4.656.000,00

4.777.000,00

 

Depreciations of intangible and tangible assets

68.324.000,00

34.422.000,00

37.192.000,00

41.080.000,00

 

Other operating expenses

2.235.727.000,00

2.885.487.000,00

458.457.000,00

257.899.000,00

 

Total operating expenses

17.575.931.000,00

25.099.589.000,00

20.616.879.000,00

4.903.913.000,00

 

OPERATING PROFIT / LOSS

912.258.000,00

709.999.000,00

593.858.000,00

53.948.000,00

 

Financial income

1.522.726.000,00

884.026.000,00

715.865.000,00

60.953.000,00

 

Financial expenses

1.075.346.000,00

954.679.000,00

453.174.000,00

102.617.000,00

 

there of : Interest expenses

84.384.000,00

90.027.000,00

92.156.000,00

61.610.000,00

 

PROFIT/LOSS BEFORE TAX

1.359.638.000,00

639.346.000,00

856.549.000,00

12.284.000,00

 

Corporation income tax

144.078.000,00

168.355.000,00

167.225.000,00

-18.312.000,00

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

1.215.560.000,00

470.991.000,00

689.324.000,00

30.596.000,00



Partial Financials:

Amounts shown in Czech Koruna (CZK)  

2007

 



Equity & Liabilities

 

Share capital

628.000.000,00



The company is obliged by law to publish its financial statements.
2002-2005 The balance sheet data are from official sources .
The financial data 2006 were submitted directly by the management of the researched company.
The (official) balance sheet for 2002 includes mistakes in data structure or incorrect data.
2007
The complete financial statement has not been published and are not officially available.

 


 

Approximate Exchange Rates:

2007: 27,762 CZK = 1 EUR
2006: 28,343 CZK = 1 EUR
2005: 29,784 CZK = 1 EUR
2004: 31,904 CZK = 1 EUR
2003: 31,844 CZK = 1 EUR
2007: 20,308 CZK = 1 USD
2006: 22,609 CZK = 1 USD
2005: 23,947 CZK = 1 USD
2004: 25,701 CZK = 1 USD
2003: 28,227 CZK = 1 USD

 

 

 

Bankers

 

Citibank a.s.
Praha

Komerční banka, a.s.
Přerov

UniCredit Bank Czech Republic, a.s.
Praha

Živnostenská banka, a.s.
Praha

 

 

Ratios

 

 

2006

2005

2004

2003

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

0,99

1,07

1,04

0,79

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

0,64

0,82

0,77

0,54

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

0,09

0,07

0,09

0,02

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

10,65

5,49

7,59

1,40

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

16,08

11,43

18,66

5,17

Return on sales ( ROS )
Net profit / Turnover

7,63

2,06

3,30

0,65

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

44,90

44,36

52,54

58,14

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

41,32

33,61

46,74

31,22

Debt Ratio
(Liabilities / Total Liabilities) * 100

33,71

51,97

59,29

72,91

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

0

0

0

0

Net working capital
Current assets - Short term liabilities

CZK 1.695.028.000,00

CZK 1.880.020.000,00

CZK 1.935.147.000,00

CZK 717.018.000,00



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.Jahodová
Function: secretary
Date : 31.03.2008
Information given in report has been confirmed.

 

 

Additional information:                Priority research company: 1

 

 

 

 

 

 

 

 

 

 

 

 


 

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