MIRA INFORM REPORT

 

 

 

Report Date :

15.12.2008

 

IDENTIFICATION DETAILS

 

Name :

PILSEN STEEL S.R.O.

 

 

Formerly Known as :

SKODA, HUTE, PLZEN, S. R. O

 

 

Registered Office :

Tylova 1/57 316 00 Plzeň

 

 

Country :

Czech Republic

 

 

Financials (as on) :

2007

 

 

Year of Establishment :

1993

 

 

Com. Reg. No.:

C 3406

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Casting 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

 

 

 

 

PILSEN STEEL S.R.O.
                                
Former company names
ŠKODA, HUTĚ, Plzeň, s. r. o., valid since 05.03.1993 valid until 25.05.2007



Principal Address

 

Tylova 1/57
316 00 Plzeň
Czech Republic
Tel: +420-378 133 404, +420-378 133 593, +420-378 134 323, +420-378 132 023, +420-378 134 596
Fax: +420-378 134 812
Email: info@pilsensteel.cz
Internet: www.pilsensteel.cz

Registered office:
Tylova 1/57
316 00 Plzeň
Czech Republic

 

 

Former company addresses
Former Registered office:
Tylova 57
316 00 Plzeň
Czech Republic

 

 

registration data

 

ICON number: 4762380
National ID: 47718706
VAT number: CZ47718706

 

Registration status: 05.03.1993 - registered company
Activity status: 05.03.1993 - 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 5.422.712.000 in the year 2007 increased by 395,21% compared with 2006. In the previous period this change was 45,63%.
Fixed assets increased by CZK 1.102.071.000 and are 33,20% of total assets.
Working capital of CZK 1.465.217.000 increased for 636,91% compared with the last period.
Cash flow from results of CZK 452.698.000 increased by 92,72% compared with last year result.

 

 

Debt Collection:

There is no record of any debt collection against this company exceeding a single case volume of EUR 500.

 

 

 

COMPANY DETAILS

 

 

 

Established:

1993

 

 

Registration:

No. C 3406
05.03.1993
Plzeň, Czech Republic

 

 

Legal Form:

05.03.1993
Limited Liability Company

 

 

History:

Since 06.06.2007 the company PILSEN STELL s.r.o.(ID: 477 18 706) is a legal successor of the company ŠKODA STELL s.r.o. (ID: 276 15 090).

 

 

Capital:

CZK 100.000.000,00

 

 

Shareholders:

Full Name

Function

Address

Equity capital

OMZ B.V.
Registration: Netherlands

Partner
11.04.2007 - Present

Haaksbergweg 31
1101 BP Amsterdam, Zuidoost
suite 4
Netherlands

CZK 100.000.000,00

 

 

Management:

Full Name

Function

Address

DOLZHENKO Nadezhda
01.02.2008 - Present

Managing director

Kuratova 6/69
Uchta
Republika Komi
Russian Federation

KUCHAEV Vladimir
17.04.2007 - Present

Managing director

Leninskij prospekt 131-1-26
117513 Moskva
Russian Federation

Ing. KVAPIL Petr
17.04.2007 - Present

Managing director

Ke Hřišti 104
Dýšina, Nová Hut
Czech Republic

NOVÁK Martin
01.01.2007 - Present

Managing director

Hradecko 50
Kralovice
Czech Republic

 


 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
  main activity:
  2452 Casting of steel

  2430 Manufacture of other products of first processing of steel
  4690 Non-specialised wholesale trade
  7800 Employment activities

NACE codes given are based on the most recent NACE Revision 2.

 

 

Turnover:

2007

2006

2005

2004

CZK 5.422.712.000,00

CZK 1.095.027.000,00

CZK 751.926.000,00

CZK 824.478.000,00

 

 

Key Data:

Amounts shown in Czech Koruna (CZK)

 

2007

2006

2005

2004

Turnover

5.422.712.000

1.095.027.000

751.926.000

824.478.000

Fixed assets

1.228.514.000

126.443.000

176.972.000

213.909.000

Equity

1.564.196.000

295.805.000

34.653.000

-324.828.000

Liabilities

2.136.150.000

223.125.000

461.569.000

806.515.000

Profit after taxation

608.840.000

264.488.000

0

244.221.000

Loss after taxation

0

0

114.596.000

0

Operating result - profit

771.046.000

139.856.000

0

244.315.000

Operating result - loss

0

0

107.332.000

0

 

 

2007

2006

2005

2004

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

16,45

50,97

NEGATIVE

48,34

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

38,92

89,41

NEGATIVE

NEGATIVE

 

 

 

Workforce:

 

2008

2007

2006

2005

Total workforce

1.150

1.200

1.200

500

Number of freelancers

 

400

 

 

 

 

 

Imports:

Russian Federation

 

 

 

Exports:

 

World

 

 


 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2007

2006

2005

2004

 



Assets

 

TOTAL ASSETS

3.700.346.000,00

518.930.000,00

496.222.000,00

505.188.000,00

 

Fixed assets

1.228.514.000,00

126.443.000,00

176.972.000,00

213.909.000,00

 

Intangible fixed assets

2.640.000,00

277.000,00

620.000,00

1.184.000,00

 

Tangible fixed assets

1.225.874.000,00

126.166.000,00

176.352.000,00

212.725.000,00

 

Current assets

2.469.249.000,00

391.789.000,00

318.066.000,00

288.969.000,00

 

Inventories

990.857.000,00

99.812.000,00

201.788.000,00

117.836.000,00

 

Long-term receivables

 

116.153.000,00

 

 

 

Short-term receivables

1.122.442.000,00

123.596.000,00

96.458.000,00

157.281.000,00

 

from that : Trade receivables

713.570.000,00

112.190.000,00

70.117.000,00

135.222.000,00

 

Liquid assets

355.950.000,00

52.228.000,00

19.820.000,00

13.852.000,00

 

Other assets

2.583.000,00

698.000,00

1.184.000,00

2.310.000,00

 



Equity & Liabilities

 

TOTAL LIABILITIES

3.700.346.000,00

518.930.000,00

496.222.000,00

505.188.000,00

 

Equity

1.564.196.000,00

295.805.000,00

34.653.000,00

-324.828.000,00

 

Share capital

100.000.000,00

1.303.571.000,00

1.303.571.000,00

832.831.000,00

 

Capital funds

76.258.000,00

 

3.336.000,00

 

 

Statutory funds

779.098.000,00

22.417.000,00

22.417.000,00

22.417.000,00

 

Retained earnings

 

-1.294.671.000,00

-1.180.075.000,00

-1.424.297.000,00

 

Profit or loss for the current period

608.840.000,00

264.488.000,00

-114.596.000,00

244.221.000,00

 

Liabilities

2.136.150.000,00

223.125.000,00

461.569.000,00

806.515.000,00

 

Reserves

698.382.000,00

30.168.000,00

39.241.000,00

79.261.000,00

 

Long-term liabilities

433.736.000,00

 

437.000,00

749.000,00

 

Short-term liabilities

1.004.032.000,00

192.957.000,00

421.891.000,00

726.505.000,00

 

from that : Trade payables

593.299.000,00

 

437.000,00

749.000,00

 

Other liabilities

 

 

 

23.501.000,00

 

BALANCE SHEET TOTAL

3.700.346.000,00

518.930.000,00

496.222.000,00

505.188.000,00

 



Profit & Loss Account

 

Turnover

5.422.712.000,00

1.095.027.000,00

751.926.000,00

824.478.000,00

 

Change in internally produced inventory

55.333.000,00

-105.177.000,00

69.362.000,00

-9.054.000,00

 

Own work capitalized

331.627.000,00

7.605.000,00

26.871.000,00

8.803.000,00

 

Other operating revenues

42.193.000,00

73.649.000,00

42.579.000,00

521.084.000,00

 

Total operating income

5.851.865.000,00

1.071.104.000,00

890.738.000,00

1.345.311.000,00

 

Purchased consumables and services

4.153.203.000,00

748.804.000,00

822.379.000,00

660.865.000,00

 

Staff costs

553.308.000,00

157.111.000,00

171.845.000,00

179.739.000,00

 

Taxes and charges

521.000,00

657.000,00

796.000,00

584.000,00

 

Depreciations of intangible and tangible assets

156.142.000,00

29.583.000,00

30.697.000,00

86.147.000,00

 

Other operating expenses

217.645.000,00

-4.907.000,00

-27.647.000,00

173.661.000,00

 

Total operating expenses

5.080.819.000,00

931.248.000,00

998.070.000,00

1.100.996.000,00

 

OPERATING PROFIT / LOSS

771.046.000,00

139.856.000,00

-107.332.000,00

244.315.000,00

 

Financial income

163.447.000,00

18.477.000,00

19.234.000,00

29.397.000,00

 

Financial expenses

166.096.000,00

9.998.000,00

26.498.000,00

29.491.000,00

 

there of : Interest expenses

52.436.000,00

 

13.281.000,00

18.994.000,00

 

PROFIT/LOSS BEFORE TAX

768.397.000,00

148.335.000,00

-114.596.000,00

244.221.000,00

 

Corporation income tax

159.557.000,00

-116.153.000,00

 

 

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

608.840.000,00

264.488.000,00

-114.596.000,00

244.221.000,00



Partial Financials:

Amounts shown in Czech Koruna (CZK)  

2008

 



Equity & Liabilities

 

Share capital

100.000.000,00



The company is obliged by law to publish its financial statements.
The balance sheet data are from official sources.

 

 

 

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

 

 

 

Financial data source:


Auditor: ing. Pavel Kulhavý, č. osv. 1538
Date: 22.04.2008
Financials have been audited
Company: PricewaterhouseCoopers Audit, s.r.o.

Clean opinion

 

 

Bankers:

Citibank a.s. - Account no. 2027590118/2600
Praha

Komerční banka, a.s. - Account no. 73909-311/0100
Plzeň

 

 

 

Ratios:

 

2007

2006

2005

2004

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

2,46

2,03

0,75

0,40

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

1,47

0,91

0,28

0,24

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

0,35

0,27

0,05

0,02

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

16,45

50,97

NEGATIVE

48,34

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

38,92

89,41

NEGATIVE

NEGATIVE

Return on sales ( ROS )
Net profit / Turnover

11,23

24,15

NEGATIVE

29,62

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

75,55

41,20

46,82

69,63

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

67,58

64,32

204,79

321,63

Debt Ratio
(Liabilities / Total Liabilities) * 100

57,73

43,00

93,02

159,65

Net working capital
Current assets - Short term liabilities

CZK 1.465.217.000,00

CZK 198.832.000,00

CZK -103.825.000,00

CZK -437.536.000,00




Average values of ratios of enterprises with 100 or more employees in the sector of manufacture of basic metals and fabricated metal products are following:

Liquidity Ratio - 3.stage: 1,79
Liquidity Ratio - 2.stage: 1,49
Liquidity Ratio - 1.stage: 0,66
ROA: 9,51 %
ROE: 17,58 %
ROS: 6,86 %
Receivables Maturity Date: 63,91 days
Liabilities Maturity Date: 76,98 days
Debt Ratio: 45,28 %
Stock rotation date: 61,69 days
Net working capital: 56 886 170 CZK

 



ADDITIONAL INFORMATION

 

 

 

Contact With Company:

Name and surname: Mrs. Pavla Klabačková
Function: Assistant of financial director
Date: 15.12.2008
Disclosure of detailed information about company’s internal situation was refused.
Information in this credit report was confirmed in the past.

 

 

 

 

 

 

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.47.82

UK Pound

1

Rs.73.08

Euro

1

Rs.65.56

 

 

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