MIRA INFORM REPORT

 

 

 

Report Date :

28.11.2008

 

IDENTIFICATION DETAILS

 

Name :

SENTRAVIS PRODUCTION UKRAINE, PRIVATE JSC

 

 

Formerly Known as :

NIKOPOLSKIY ZAVOD NERZHAVEYUSCHIH TRUB (ZAT-NSTM)

 

 

Registered Office :

Trubnikov ave. 56 53201 Nikopol

 

 

Country :

Ukraine

 

 

Financials (as on) :

01.04.2008

 

 

Year of Establishment :

2000

 

 

Com. Reg. No.:

30926946

 

 

Legal Form :

Private Joint-Stock Company

 

 

Line of Business :

Manufacture of Tubes, Pipes, Hollow Profiles and Related Fittings, of Steel

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

EUR 2.500.000,00

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

name of the company

 

 

International Name: Sentravis Production Ukraine, Private JSC
SENTRAVIS PRODAKSHN YUKREIN



Principal Address

 

Trubnikov ave. 56
53201 Nikopol
Ukraine
Dnipropetrovs'ka Oblast'
Tel: +380-5662-22448, +380-562-389199, +380-562-389188
Fax: +380-5662-23072
Email: phil@uvis.com.ua
Internet: www.uvis.com.ua

Registered office:
Trubnikov ave. 56
53201 Nikopol
Ukraine
Dnipropetrovs'ka Oblast'

Dnepropetrovsk branch
statistical number: 35312539
address: Dnepropetrovsk, K.Tsetkin str.,1-A.

 

           
Former company names

 

Nikopolskiy Zavod Nerzhaveyuschih Trub (ZAT-NSTM), valid since 23.05.2000 valid until 01.10.2007

 

ICON number

 

84896560

 

VAT number

 

309269404078

 

Statistic number

 

30926946


 

 

 

 

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

 

 

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:

2000

 

 

Registration:

No. 30926946
23.05.2000
City Administration, Ukraine

 

 

Legal Form:

Private Joint-Stock Company

 

 

Capital:

Nominal capital:

 

UAH 102.560.400,00

 

 

Shareholders:

Full Name

Function

Address

Equity capital

Yuvis-Kapital
Registration: No. 31951224, Ukraine

Shareholder

 

75,00%

Sentravis Limited
Registration: Cyprus

Shareholder

 

25,00%

 

 

Management:

Full Name

Function

Address

LYUTIK Vitaliy Yaroslavovich
Nationality: UA

General director (signature right)

Ukraine

 

 

 

Related Companies

 

 

The subject company is mentioned as a shareholder of the following companies:
ZAO NRZ
Statistical number: 31167067
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 25.01%

ZAO Nikopolskii zavod tekhnologicheskogo osnashcheniya
Statistical number: 31760880
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 25.01%
ZAO Teplogeneratsiya
Statistical number: 32083093
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 30.01%

ZAO Nikopolskii Media-Tsentr
Statistical number: 30755884
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 4.03%

ZAO Teploelektrotsentral
Statistical number: 31884200
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 0.01%

ZAO Energoresursy
Statistical number: 31802573
Shareholders:
ZAO Sentravis Prodakshn Yukrein (former NIKOPOLNIKOPOLSKII ZAVOD NERZHAVEYUSHCHIKH TRUB) - 2%

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
  2420 Manufacture of tubes, pipes, hollow profiles and related fittings, of steel


Manufacture of corrosion-resistant (rustless) steel pipes.
NACE codes given are based on the most recent NACE Revision 2.

 

 

 

Turnover:

01.01.2008-01.04.2008

2007

2006

UAH 294.173,00 Thousand

UAH 998.401,80 Thousand

UAH 614.384,00 Thousand

 

 

 

Key Data:

Amounts shown in Ukraine Hryvnia (UAH)

 

01.01.2008-01.04.2008

2007

2006

Turnover

294.173.000

998.401.800

614.384.000

Noncurrent assets total

271.239.600

255.536.200

93.739.200

Capital and reserves total

264.346.400

243.751.700

134.134.000

Profit after taxation

20.793.100

9.766.300

22.090.100

Operating result - profit

49.436.500

84.447.600

48.043.000

 


 

 

Workforce:

 

01.01.2007

Total workforce

2.127

 


 

 

Imports:

for 2004 UAH 168,062,931
for 2005 UAH 109,158,237
for 2006 UAH 66,219,229
for 2007 UAH 96,171,707
pipe shells, repair parts for equipment, materials for industry

 

 

Exports:

for 2004 UAH 158,569,097
for 2005 UAH 248,302,850
for 2006 UAH 432,877,734
for 2007 UAH 534,814,500
rustless weldless pipes

 

 

 

Major Customers:

Companies in Russia, Moldavia, Byelarussia, Switzerland, Cyprus

 

 

 

Major Suppliers:

supplies from Russia, China, Cyprus, Western Europe countries, India

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Ukraine Hryvnia (UAH)  

01.01.2008-01.04.2008

2007

2006

 



BALANCE SHEET

 

ASSETS

I.

NON-CURRENT ASSETS

 

Intangible assets

4.131.900,00

4.313.800,00

2.075.000,00

residual value

4.131.900,00

4.313.800,00

2.075.000,00

acquisition cost

7.342.200,00

7.177.800,00

3.790.700,00

accumulated depreciation

3.210.300,00

2.864.000,00

1.715.700,00

 

Construction-in-progress

66.152.300,00

52.213.500,00

3.347.300,00

 

Tangible assets

172.413.900,00

170.472.200,00

68.672.600,00

residual value

172.413.900,00

170.472.200,00

68.672.600,00

acquisition cost

291.298.900,00

284.331.300,00

104.984.000,00

accumulated depreciation

118.885.000,00

113.859.100,00

36.311.400,00

capital participation in other enterprises

24.273.100,00

24.273.100,00

17.475.600,00

 

Deferred tax assets

4.053.600,00

4.053.600,00

2.168.800,00

 

Other noncurrent assets

214.800,00

210.000,00

 

 

Noncurrent assets total

271.239.600,00

255.536.200,00

93.739.200,00

II.

CURRENT ASSETS

 

Stock

5.902.100,00

5.717.400,00

5.845.300,00

raw materials, consumables and supplies

103.918.700,00

130.244.900,00

87.846.800,00

goods in process

97.311.400,00

83.165.100,00

82.697.600,00

finished goods

55.569.300,00

76.215.600,00

43.943.700,00

net realizable value

136.555.000,00

87.541.500,00

72.276.700,00

acquisition cost

136.555.000,00

87.541.500,00

72.276.700,00

receivables due from public authorities (taxes etc.)

57.065.500,00

52.286.800,00

44.310.300,00

payments in advance

45.394.700,00

26.600.400,00

5.773.800,00

 

Other current accounts receivable

10.602.700,00

16.111.100,00

18.869.600,00

 

Cash at bank and on hand

33.500,00

28.002.600,00

107.800,00

funds in local currency

23.100,00

28.002.600,00

107.800,00

funds in foreign currencies

10.400,00

 

 

 

Other current assets

1.458.900,00

10.943.300,00

2.246.900,00

 

Current assets total

513.811.800,00

516.828.700,00

363.918.000,00

 

Deferred charges

159.300,00

126.000,00

79.900,00

 

ASSETS TOTAL

785.210.700,00

772.490.900,00

457.738.000,00

 



EQUITY AND LIABILITIES

I.

CAPITAL AND RESERVES

 

Authorized capital

102.560.400,00

102.560.400,00

102.560.000,00

 

Other additional capital

103.539.200,00

103.580.300,00

1.082.600,00

 

Reserve capital

2.321.200,00

2.321.200,00

1.835.400,00

 

Retained earnings (Uncovered loss)

55.925.600,00

35.289.800,00

28.655.200,00

 

Capital and reserves total

264.346.400,00

243.751.700,00

134.134.000,00

II.

Provisions for expenses and liabilities

 

Provisions for payments to personnel

 

1.231.600,00

840.500,00

 

Other provisions

1.155.400,00

1.522.100,00

 

 

Provisions for expenses and liabilities total

1.155.400,00

2.753.700,00

840.500,00

III.

Long-term liabilities

 

Other long-term financial liabilities

164.886.000,00

186.853.400,00

131.510.000,00

 

Other long-term liabilities

1.116.400,00

1.116.400,00

2.566.400,00

 

Long-term liabilities

166.002.400,00

187.969.800,00

134.076.000,00

IV.

Current liabilities

 

Short-term amounts owed to credit institutions

291.321.900,00

281.099.000,00

126.527.000,00

 

Bills of exchange payable

 

348.800,00

310.400,00

 

Trade creditors

37.856.500,00

31.930.300,00

51.661.800,00

advanced payments

6.807.800,00

7.954.400,00

1.135.700,00

liabilities to public authorities (taxes etc.)

4.779.700,00

4.962.600,00

450.200,00

social security payable

1.426.400,00

1.008.900,00

816.000,00

accrued payroll

3.324.000,00

2.059.500,00

1.621.900,00

liabilities to shareholders

1.652.900,00

1.652.900,00

3.000.000,00

 

Other short-term liabilities

6.537.300,00

6.999.300,00

3.163.800,00

 

Current liabilities total

353.706.500,00

338.015.700,00

188.687.000,00

 

EQUITY AND LIABILITIES TOTAL

785.210.700,00

772.490.900,00

457.738.000,00

 



PROFIT AND LOSS ACCOUNT

 

Sales revenue (Income from sales of goods, works, services)

306.825.300,00

1.103.278.100,00

651.097.000,00

 

Value added tax

12.652.300,00

91.918.000,00

35.899.000,00

 

Other compulsory payments

 

12.958.300,00

814.300,00

 

Net sales revenue (Turnover)

294.173.000,00

998.401.800,00

614.383.700,00

 

Cost of goods, work, services

233.041.500,00

835.276.400,00

526.362.000,00

 

Gross

 

profit

61.131.500,00

163.125.400,00

88.021.700,00

 

Other operating income

107.691.200,00

554.643.000,00

510.809.000,00

 

Administrative and management costs

14.613.600,00

26.872.600,00

11.584.500,00

 

Distribution costs

8.174.300,00

44.321.000,00

32.911.600,00

 

Other operating charges

96.598.300,00

562.127.200,00

506.292.000,00

 

Operating

 

profit

49.436.500,00

84.447.600,00

48.043.000,00

 

Income from capital participating

80.700,00

2.700,00

2.700,00

 

Interest receivable

 

3.685.400,00

876.400,00

 

Other income

13.511.400,00

57.029.800,00

16.653.100,00

 

Interest payable

12.663.100,00

40.347.900,00

11.937.900,00

 

Capital participating expenses

 

 

2.484.800,00

 

Other charges

23.572.400,00

84.029.000,00

20.594.000,00

 

Financial result from ordinary activity before taxation

 

profit

26.793.100,00

20.788.600,00

30.558.500,00

 

Ordinary activity income-tax

6.000.000,00

11.022.300,00

8.468.400,00

 

 

Financial result from ordinary activity

 

profit

20.793.100,00

9.766.300,00

22.090.100,00

 

Net

 

profit

20.793.100,00

9.766.300,00

22.090.100,00

 



Operating charges details

 

Tangible expenses

209.671.100,00

846.645.500,00

526.786.000,00

 

Payroll costs

20.201.700,00

44.841.200,00

35.306.500,00

 

Allocation to social needs

7.107.100,00

17.020.900,00

13.534.400,00

 

Amortization charges

5.633.300,00

12.161.500,00

10.339.700,00

 

Other operating charges

96.598.300,00

562.127.200,00

506.292.000,00

 

OPERATING CHARGES TOTAL

256.858.900,00

986.717.000,00

626.326.000,00

 

 

 

Approximate Exchange Rates:

2007: 6,9179 UAH = 1 EUR
2006: 6,3369 UAH = 1 EUR
2005: 6,3899 UAH = 1 EUR
2007: 5,05 UAH = 1 USD
2006: 5,05 UAH = 1 USD

 

 

 

Bankers

 

 

OJSC AKB "UKRSOTSBANK" - Account no. 26000085461621
Dnepropetrovsk regional branch 49070, Dnepropetrovsk, Mechnikova, 11

Prominvestbank, Dnepropetrovsk branch - Account no. 2606630176365, 2600030176365
Nikopol branch 53910, Nikopol, pr. Trubnikov, d. 11-A.

Zakrite Aktsionerne Tovaristvo Privatbank - Account no. 26065119295001, 26008119295002, 26009119295023
49094 Dnepropetrovsk, Naberezhnaya Pobedy str. 50

 

 

 

Ratios:

 

01.01.2008-01.04.2008

2007

2006

Return on sales, %
Profit after taxation / Turnover * 100

6,78

0,89

3,39

Return on investment, %
Profit after taxation / Capital and reserves total * 100

7,87

4,01

16,47

Return on assets ( ROA ), in%
(Profit after taxation / Total assets)*100

2,65

1,26

4,83

Current assets turnover, %
Turnover / Current assets * 100

59,72

213,47

178,91

Leverage
Equity / Total assets

0,34

0,32

0,29

Current ratio
Current assets / Short term liabilities

1,45

1,53

1,93

Quick ratio
(Current assets - Total stock) / Short term liabilities

1,44

1,51

1,90

Debt-to-equity ratio
(Short term liabilities + Long term liabilities) / Capital and reserves total

1,97

2,16

2,41

Debt Ratio
(Short term liabilities + Long term liabilities) / Total Assets

0,66

0,68

0,71

 


ADDITIONAL INFORMATION

 

 

 

Contact With Company:

There is no further information on the company at the sources available.

 

 

Additional information:

Decision number: 12301200000000040

 

 

Certificates:

Certificate N 3375147 from 05.06.2000

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.84

UK Pound

1

Rs.76.81

Euro

1

Rs.64.38

 

 

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