MIRA INFORM REPORT

 

 

 

Report Date :

01.12.2008

 

IDENTIFICATION DETAILS

 

Name :

JSC BALTIK WHEEL

 

 

Formerly Known as :

SC WITH GERMANY

 

 

Registered Office :

Pramones str. 3 78138 Siauliai

 

 

Country :

Lithuania

 

 

Financials (as on) :

2007

 

 

Date of Incorporation :

07.03.1994

 

 

Com. Reg. No.:

110599930

 

 

Legal Form :

Private Joint-Stock Company

 

 

Line of Business :

Manufacture of Bicycles and Invalid Carriages

 

 

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 1.000.000,00

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

name of the company

 

 

 

International Name: JSC BALTIK WHEEL
BALTIK VAIRAS UAB



Principal Address

 

Pramones str. 3
78138 Siauliai
Lithuania
Tel: +370-41-599111
Fax: +370-41-599119
Email: info@baltikvairas.lt
Internet: www.baltikvairas.lt

Registered office:
Pramones str. 3
78138 Siauliai
Lithuania

 

                                
Former company names

 

State manufacture of bicycles and motorcycles, valid since 1948 valid until 1993
JSC with Germany, valid since 1993 valid until 1994
SC with Germany, valid since 1994 valid until 12.07.2005
JSC Batlik Vairas, valid since 12.07.2005

 

Former company addresses

 

Former Principal Address:
Tilzes str. 74
Siauliai
Lithuania

 

ICON number

 

60223890

 

National ID

 

110599930

 


VAT number

 

LT105999314

 

 

 

 

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

 

 

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:

07.03.1994

 

 

Registration:

No. 110599930
01.07.2004
State Register, Siauliai, Lithuania

 

 

Legal Form:

12.07.2005
Private Joint-Stock Company

 

 

Capital:

Nominal capital:

 

LTL 34.430.000,00

since 28.04.2008

 

Changed from:

LTL 31.300.000,00

 since 

 

 

Shareholders:

Full Name

Function

Address

Equity capital

PANTHER INTERNATIONAL GMBH
Registration: Germany

Shareholder

 

97,92%

OTHERS NATURAL AND LEGAL PERSONS

Shareholder

 

2,08%

 

 

Management:

Full Name

Function

Address

ZWICK Dirk Jens
Nationality: DE

Director (signature right)

 

BEKERIENE Danute
Nationality: LT

Head of Finance and Accounting (signature right)

 

 

 

Related Companies:

Branch
BALTIK VAIRAS EESTI FILLIAAL , Estonia

 


 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
  main activity:
  3092 Manufacture of bicycles and invalid carriages

  4941 Freight transport by road

Production and trade in bicycles, perambulators. Rehabilitation.
Freight transport by road.
NACE codes given are based on the most recent NACE Revision 2.

 

 

Turnover:

2007

2006

2005

2004

LTL 168.961.000,00

LTL 139.847.000,00

LTL 171.136.000,00

LTL 125.796.000,00

 

 

 

Key Data:

Amounts shown in Lithuanian Lit (LTL)

 

2007

2006

2005

2004

Turnover

168.961.000

139.847.000

171.136.000

125.796.000

NON-CURRENT ASSETS

24.470.000

29.186.000

32.464.000

34.973.000

EQUITY

40.758.000

39.459.000

43.117.000

40.676.000

Liabilities

52.053.000

52.119.000

42.632.000

57.687.000

Profit after taxation

1.299.000

0

2.441.000

15.000

Loss after taxation

0

3.658.000

0

0

Operating result - profit

0

0

2.675.000

0

Operating result - loss

1.721.000

3.692.000

0

946.000

 

 

 

Workforce:

 

2008

2007

2005

2004

Total workforce

643

623

793

817

 

 

 

Motor Vehicles:

 

2008

Number of trailer

owned: 17
leased: 7

Number of cars

owned: 4
rented: 1

Total number of vehicles

29


VALUE:
2008 - 1 109 000 LTL.

 

 

 

 

 

 

 

Imports:

 

2006

2005

2004

Austria

in total for all countries: LTL 78.618.000

in total for all countries: LTL 99.715.000

in total for all countries: LTL 79.698.000

Belgium

 

 

 

Switzerland

 

 

 

China

 

 

 

Czech Republic

 

 

 

Germany

 

 

 

Denmark

 

 

 

Finland

 

 

 

France

 

 

 

Hong Kong

 

 

 

Ireland

 

 

 

Italy

 

 

 

Japan

 

 

 

Netherlands

 

 

 

Poland

 

 

 

Portugal

 

 

 

Sweden

 

 

 

Turkey

 

 

 

Taiwan, Province of China

 

 

 

 

 

 

Exports:

 

2006

2005

2004

Austria

in total for all countries: LTL 131.403.000

in total for all countries: LTL 153.998.000

in total for all countries: LTL 118.986.000

Belgium

 

 

 

Switzerland

 

 

 

Czech Republic

 

 

 

Germany

 

 

 

Denmark

 

 

 

Estonia

 

 

 

Finland

 

 

 

France

 

 

 

Italy

 

 

 

Kazakhstan

 

 

 

Latvia

 

 

 

Netherlands

 

 

 

Poland

 

 

 

Russian Federation

 

 

 

Sweden

 

 

 

Ukraine

 

 

 

 

 

 

Major Suppliers:

PATHERWERKE AG (DE)
ONYX Cycle GmbH (DE)
MASTER BIKE s.r.o. (CZ)

 

 

 

Real Estate:

Office
Address:
Pramones str. 3
78138 Siauliai
Lithuania

Size: 2420 m2
Type of ownership: owned

Warehouse
Address:
Pramones str. 3
78138 Siauliai
Lithuania

Size: 3470 m2
Type of ownership: owned

2008: The company has more owned equipment in value of 7 787 000 LTL.

 


 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Lithuanian Lit (LTL) 

2007

2006

2005

2004

 



ASSETS

A. 

NON-CURRENT ASSETS

24.470.000,00

29.186.000,00

32.464.000,00

34.973.000,00

I. 

INTANGIBLE ASSETS

325.000,00

463.000,00

970.000,00

1.471.000,00

II. 

TANGIBLE ASSETS

24.135.000,00

12.603.000,00

31.332.000,00

33.047.000,00

III. 

FINANCIAL ASSETS

10.000,00

10.000,00

10.000,00

455.000,00

IV. 

OTHER NON-CURRENT ASSETS

 

37.000,00

152.000,00

 

B. 

CURRENT ASSETS

68.341.000,00

62.392.000,00

53.285.000,00

63.390.000,00

I. 

INVENTORIES, PREPAYMENTS AND CONTRACTS IN PROGRESS

53.138.000,00

47.396.000,00

46.339.000,00

51.665.000,00

II. 

CURRENT AMOUNTS RECEIVABLE

14.503.000,00

14.332.000,00

6.616.000,00

9.917.000,00

III. 

OTHER CURRENT ASSETS

591.000,00

494.000,00

206.000,00

1.705.000,00

IV. 

CASH AND CASH EQUIVALENTS

109.000,00

170.000,00

124.000,00

103.000,00

 

TOTAL ASSETS:

92.811.000,00

91.578.000,00

85.749.000,00

98.363.000,00

 



EQUITY AND LIABILITIES

A. 

EQUITY

40.758.000,00

39.459.000,00

43.117.000,00

40.676.000,00

I. 

CAPITAL

31.300.000,00

31.300.000,00

31.300.000,00

31.300.000,00

II. 

REVALUATION RESERVE (RESULTS)

2.912.000,00

3.056.000,00

3.174.000,00

3.284.000,00

III. 

RESERVES

253.000,00

253.000,00

131.000,00

130.000,00

IV. 

RETAINED EARNINGS (LOSSES)

6.293.000,00

4.850.000,00

8.512.000,00

5.962.000,00

B. 

AMOUNTS PAYABLE AND LIABILITIES

52.053.000,00

52.119.000,00

42.632.000,00

57.687.000,00

I. 

NON-CURRENT AMOUNTS PAYABLE AND LIABILITIES

8.523.000,00

7.430.000,00

7.654.000,00

11.947.000,00

II. 

CURRENT AMOUNTS PAYABLE AND LIABILITIES

43.530.000,00

44.689.000,00

34.978.000,00

45.740.000,00

 

TOTAL EQUITY AND LIABILITIES:

92.811.000,00

91.578.000,00

85.749.000,00

98.363.000,00

 



PROFIT AND LOSS

I. 

SALES INCOME

168.961.000,00

139.847.000,00

171.136.000,00

125.796.000,00

II. 

COST OF SALES

154.462.000,00

130.284.000,00

147.587.000,00

110.729.000,00

III. 

GROSS PROFIT (LOSS)

14.499.000,00

9.563.000,00

23.549.000,00

15.067.000,00

IV. 

OPERATING COSTS

16.220.000,00

13.255.000,00

20.874.000,00

16.013.000,00

V. 

OPERATING PROFIT (LOSS)

-1.721.000,00

-3.692.000,00

2.675.000,00

-946.000,00

VI. 

OTHER ACTIVITIES

5.187.000,00

618.000,00

656.000,00

1.460.000,00

VII. 

FINANCING AND INVESTING ACTIVITIES

-1.817.000,00

-1.260.000,00

-294.000,00

-272.000,00

VIII. 

PROFIT (LOSS) FROM NORMAL ACTIVITIES

1.649.000,00

-4.334.000,00

3.037.000,00

242.000,00

IX. 

PROFIT (LOSS) BEFORE TAX

1.649.000,00

-4.334.000,00

3.037.000,00

242.000,00

X. 

PROFIT TAX

350.000,00

676.000,00

596.000,00

227.000,00

XI. 

NET PROFIT (LOSS)

1.299.000,00

-3.658.000,00

2.441.000,00

15.000,00

 

 

 

Approximate Exchange Rates:

2007: 3,4528 LTL = 1 EUR
2006: 3,4528 LTL = 1 EUR
2005: 3,4528 LTL = 1 EUR
2004: 3,4528 LTL = 1 EUR
2003: 3,4528 LTL = 1 EUR
2007: 2,523 LTL = 1 USD
2006: 2,7513 LTL = 1 USD
2005: 2,7746 LTL = 1 USD
2004: 2,7808 LTL = 1 USD
2003: 3,0599 LTL = 1 USD

 

 

 

 

 

Bankers:

HANSABANKAS - Account no. LT32 7300 0100 0010 2785

SEB VILNIAUS BANKAS - Account no. LT45 7044 0600 0219 6144

DANSKE BANK A/S LIETUVOS FILIALAS - Account no. LT05 7400 0102 6392 3818

DnB NORD BANKAS AB - Account no. LT65 4010 0442 0004 0236

SIAULIU BANKAS - Account no. LT23 7180 0000 0246 7260

 

 

 

Ratios:

 

2007

2006

2005

2004

Return on sales ( ROS ), in%
(Profit after taxation / Sales)*100

0,98

-3,10

1,77

0,19

Operating margin, in %
Operating result / Sales

-1,02

-2,64

1,56

-0,75

Return on equity (ROE), in %
(Profit after taxation / Equity capital)*100

3,19

-9,27

5,66

0,04

Current assets turnover
Sales income / Current assets

2,47

2,24

3,21

1,98

Working capital
Current assets - Current amounts payable and liabilities

24.811.000

17.703.000

18.307.000

17.650.000

Leverage
Long Term Liabilities / Total Equity

0,44

0,43

0,50

0,41

Current ratio
(Short term assets / Short term liabilities)

1,57

1,40

1,52

1,39

Quick ratio
[(Short term assets - Inventory) / Short term liabilities]

0,35

0,34

0,20

0,26

Debt-to-equity ratio
Amounts payable and liabilities / Equity

1,28

1,32

0,99

1,42

Equity ratio, in %
(Equity / Total Assets)* 100

43,92

43,09

50,28

41,35

 

 

ADDITIONAL INFORMATION

 

 

 

Contact With Company:

The information above was confirmed by the company`s financial director Mrs. Danute Bekeriene.

 

 

 

VAT registration details:

Date of registration: 01.05.1994
Tax-payer code: LT105999314
Registr. authority: Tax Office

 

 


 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.50.09

UK Pound

1

Rs.76.68

Euro

1

Rs.63.48

 

 

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