MIRA INFORM REPORT

 

 

 

Report Date :

08.07.2008

 

IDENTIFICATION DETAILS

 

Name :

SYNTHESIA, A.S.

 

 

Registered Office :

Pardubice c.p.103 532 17 Pardubice,Semtín

 

 

Country :

Czech Republic

 

 

Financials (as on) :

2007

 

 

Date of Incorporation :

1994

 

 

Com. Reg. No.:

B 1031

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacture of Other Inorganic Basic Chemicals

 

 

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 2.000.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

 

name of the company

 

 

 

 

 

 

 

SYNTHESIA, A.S.


Principal Address

Pardubice č.p.103
532 17 Pardubice,Semtín
Czech Republic
Tel: +420-466 821 111, +420-466 824 039, +420-466 824 262
Fax: +420-466 821 020
Email: synthesia@synthesia.cz
Internet: www.synthesia.cz

Registered office:
č.p. 103
532 17 Pardubice, Semtín
Czech Republic

Branch:
Domažlická 5
130 00 Praha 3
Czech Republic
Tel: +420-222721660
Fax: +420-222721660

 


Former company names

ALIACHEM a.s., valid since 31.12.1998 valid until 01.04.2006
SYNTHESIA a.s., valid since 01.01.1994 valid until 31.12.1998

 

 

Former company addresses

Former Registered office:
Kodaňská 46
100 10 Praha 10
Czech Republic

Former Registered office:
532 17 Pardubice - Semtín
Czech Republic

 

 

ICON number

 

4529140

 

National ID

 

60108916

 

VAT number

 

CZ60108916

 

Registration status: 01.01.1994 - registered company
Activity status: 01.01.1994 - 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 2.000.000,00

 

 

 

 

 

Payment Practices:

Payments are made according to terms

 

 

 

Further Rating Information:

Researched company is categorized as a big company.
Turnover volume of CZK 3.510.375.000 in the year 2007 increased by 2,03% compared with 2006. In the previous period this change was +48,77%.
Fixed assets decreased by CZK 191.676.000 and now 64,10% of total assets.

 

 

Debt Collection:       
CZK 434.570,20 (Invoice date: 04.08.1999)
Status: closed negative (21.04.2000)

Only cases with a single case volume exceeding EUR 500 are shown.

 

 

 

COMPANY DETAILS

 

 

 

Established:              1994

 

 

Registration:             No. B 1031
01.01.1994
Hradec Králové, Czech Republic

 

 

Legal Form:              01.01.1994
joint stock company

 

 

History:                     HISTORY: 27.12.1988 - 13.4.1994 Východočeské chemické závody
SYNTHESIA s.p. /VCHZ SYNTHESIA State enter-
prise/
1.1.1994 - SYNTHESIA a.s. /SYNTHESIA joint-stock comp./

31.12.1998 - new name ALIACHEM a.s.
and fusion with the following companies -
- FATRA a.s. /Napajedla/
- FSG a.s. /Zlín/
xxxxxxxxxxxxxx
- Moravské chemické závody /MCHZ/ a.s.
/Ostrava/
xxxxxxxxxxxxx
- and TECHNOPLAST a.s. /Chropyně/

Since 31.8.2004 - new fusion with the firm OSTACOLOR, a.s. /IČO 00011878/

The company ALIACHEM a.s. inserted branch office ALIACHEM, a.s. - FATRA, T.Bati, 763 61 Napajedla into Fatra, a.s. IČ 27465021 on 01.01.2006.
Registered : 10.03.2006.

Since 1.12.2007 fusion the firm Synthesia, a.s., Pardubice, Semtín, Pardubice č.p. 103, PSČ 532 17, ID 60108916 and the part the company Výzkumný ústav organických syntéz a.s., se sídlem Rybitví č.p. 296, 533 54 Rybitvní.
Sucessor: Synthesia, a.s., ID 60108916.
On record : 30.06.2008

Capital

 

CZK 4.304.599.000,00

Capital in the Business Register: 4.304.599.240,- CZK

 

 

Shareholders

 

 

Full Name

Function

Address

Equity capital

AGROBOHEMIE a.s.
Registration: No. B 3028, 21.02.1995, Praha, Czech Republic

Shareholder

Roháčova 1099/83
130 00 Praha 3
Czech Republic

55,01%

UNIPETROL, a.s.
Registration: No. B 3020, 17.02.1995, Praha, Czech Republic

Shareholder

Na Pankráci 127
140 00 Praha 4
Czech Republic

38,79%

DEZA, a.s.
Registration: No. B 120, 29.12.1990, Ostrava, Czech Republic

Shareholder

Masarykova č.p. 753
757 28 Valašské Meziříčí
Czech Republic

4,67%

 

 

 

 

 

 

 

 

Management

 

 

Full Name

Function

Address

Ing. PRŮŠA Zbyněk
14.09.2005 - Present

Chairman of the executive board

Sluneční 2355
Rožnov pod Radhoštěm
Czech Republic

Ing. PROCHÁZKA Tomáš
24.01.2006 - Present

Deputy chairman of the executive board

Na Hrázi 210
530 02 Srnojedy
Czech Republic

Ing. MAREK Martin
29.06.2007 - Present

Member of the executive board

Horní Dráhy 2701
756 61 Rožnov pod Radhoštěm
Czech Republic

Ing. MRÁZ Josef
07.08.2001 - Present

Member of the executive board

Dejvická 555/36
162 00 Praha 6
Czech Republic

Ing. ŠEFČÍKOVÁ Dagmar
01.04.2007 - Present

Member of the executive board

Kosinova 258
533 41 Lázně Bohdaneč
Czech Republic

Ing. ŠVARC Pavel
06.08.2004 - Present

Chairman of the supervisory board

Místecká 451
199 00 Praha 9, Letňany
Czech Republic

 

 

 

Related Companies

 

 

subsidiary
Energetika Chropyně, a.s. , Czech Republic , National ID: 25517074

subsidiary
OSTACOLOR s.r.o. , Czech Republic , National ID: 25937421

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation: NACE
  main activity:
  2013 Manufacture of other inorganic basic chemicals

  2012 Manufacture of dyes and pigments
  2016 Manufacture of plastics in primary forms
  4610 Wholesale on a fee or contract basis
  2573 Manufacture of tools
  5500 Accommodation
  4520 Maintenance and repair of motor vehicles
  4941 Freight transport by road
  2014 Manufacture of other organic basic chemicals

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

 

 

Key Data

 

Amounts shown in Czech Koruna (CZK)

 

2007

2006

2005

2004

Turnover

3.510.375.000

3.440.591.000

6.715.699.000

6.811.428.000

Fixed assets

3.769.104.000

3.960.780.000

4.822.863.000

4.969.027.000

Equity

4.926.468.000

4.904.755.000

4.877.824.000

4.769.380.000

Liabilities

953.031.000

1.403.590.000

2.966.184.000

3.221.360.000

Profit after taxation

22.480.000

27.649.000

108.219.000

6.110.000

Loss after taxation

0

0

0

0

Operating result - profit

4.079.000

0

192.451.000

0

Operating result - loss

0

58.231.000

0

86.906.000

 

 

2007

2006

2005

2004

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

0,38

0,44

1,38

0,08

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

0,46

0,56

2,22

0,13

 

 

 

Workforce

 

 

 

2007

2006

2005

2004

Total workforce

2.100

2.225

4.450

4.755

 

 

 

Exports

 

 

Austria

Benelux

Germany

France

Italy

Poland

Slovakia

United States of America

 

 

 

Branches

 

 

Branch:
Domažlická 5
130 00 Praha 3
Czech Republic
Tel: +420-222721660
Fax: +420-222721660

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Czech Koruna (CZK)  

2007

2006

2005

2004

 



Balance sheet

 

Assets

 

TOTAL ASSETS

5.879.887.000,00

6.308.855.000,00

7.844.652.000,00

7.992.983.000,00

 

Fixed assets

3.769.104.000,00

3.960.780.000,00

4.822.863.000,00

4.969.027.000,00

 

Intangible fixed assets

62.365.000,00

69.633.000,00

50.810.000,00

40.630.000,00

 

Tangible fixed assets

2.649.982.000,00

2.832.251.000,00

4.657.171.000,00

4.794.366.000,00

 

Non-current financial assets

1.056.757.000,00

1.058.896.000,00

114.882.000,00

134.031.000,00

 

Current assets

2.105.338.000,00

2.342.567.000,00

3.004.600.000,00

3.011.830.000,00

 

Inventories

1.173.299.000,00

1.247.020.000,00

1.706.103.000,00

1.782.461.000,00

 

Long-term receivables

153.915.000,00

177.989.000,00

5.688.000,00

9.406.000,00

 

Short-term receivables

717.356.000,00

837.687.000,00

1.095.185.000,00

1.137.897.000,00

 

from that : Trade receivables

533.478.000,00

 

 

 

 

Liquid assets

60.768.000,00

79.871.000,00

197.624.000,00

82.066.000,00

 

Other assets

5.445.000,00

5.508.000,00

17.189.000,00

12.126.000,00

 



Equity & Liabilities

 

TOTAL LIABILITIES

5.879.887.000,00

6.308.855.000,00

7.844.652.000,00

7.992.983.000,00

 

Equity

4.926.468.000,00

4.904.755.000,00

4.877.824.000,00

4.769.380.000,00

 

Share capital

4.304.599.000,00

4.304.599.000,00

4.304.599.000,00

4.304.599.000,00

 

Capital funds

102.337.000,00

102.451.000,00

102.554.000,00

102.463.000,00

 

Statutory funds

416.124.000,00

415.395.000,00

410.599.000,00

410.159.000,00

 

Retained earnings

80.928.000,00

54.661.000,00

-48.147.000,00

-53.951.000,00

 

Profit or loss for the current period

22.480.000,00

27.649.000,00

108.219.000,00

6.110.000,00

 

LIABILITIES

953.031.000,00

1.403.590.000,00

2.966.184.000,00

3.221.360.000,00

 

Reserves

60.388.000,00

69.614.000,00

81.687.000,00

172.159.000,00

 

Long-term liabilities

62.000,00

70.000,00

20.810.000,00

86.586.000,00

 

Short-term liabilities

542.581.000,00

668.906.000,00

1.021.561.000,00

1.322.298.000,00

 

from that : Trade payables

340.396.000,00

 

 

 

 

Bank loans and borrowings

350.000.000,00

665.000.000,00

1.842.126.000,00

1.640.317.000,00

 

Short-term bank credits and loans

255.000.000,00

665.000.000,00

1.842.126.000,00

1.640.317.000,00

 

Other liabilities

388.000,00

510.000,00

644.000,00

2.243.000,00

 

BALANCE SHEET TOTAL

5.879.887.000,00

6.308.855.000,00

7.844.652.000,00

7.992.983.000,00

 



Profit & Loss Account

 

Turnover

3.510.375.000,00

3.440.591.000,00

6.715.699.000,00

6.811.428.000,00

 

Change in internally produced inventory

-121.545.000,00

 

 

 

 

Own work capitalized

16.857.000,00

 

 

 

 

Other operating revenues

200.836.000,00

1.093.539.000,00

787.838.000,00

374.773.000,00

 

Total operating income

3.606.523.000,00

4.534.130.000,00

7.503.537.000,00

7.186.201.000,00

 

Costs of sold goods

58.363.000,00

101.496.000,00

171.410.000,00

138.291.000,00

 

Purchased consumables and services

2.385.444.000,00

2.451.705.000,00

4.656.721.000,00

4.729.431.000,00

 

Staff costs

676.044.000,00

662.977.000,00

1.183.503.000,00

1.299.546.000,00

 

Taxes and charges

16.044.000,00

7.669.000,00

61.439.000,00

13.704.000,00

 

Depreciations of intangible and tangible assets

330.337.000,00

375.210.000,00

555.241.000,00

656.372.000,00

 

Other operating expenses

136.212.000,00

993.304.000,00

682.772.000,00

435.763.000,00

 

Total operating expenses

3.602.444.000,00

4.592.361.000,00

7.311.086.000,00

7.273.107.000,00

 

OPERATING PROFIT / LOSS

4.079.000,00

-58.231.000,00

192.451.000,00

-86.906.000,00

 

Financial income

173.216.000,00

234.394.000,00

103.860.000,00

372.030.000,00

 

Financial expenses

154.815.000,00

148.514.000,00

188.092.000,00

285.560.000,00

 

there of : Interest expenses

23.845.000,00

31.813.000,00

78.702.000,00

96.804.000,00

 

PROFIT/LOSS BEFORE TAX

22.480.000,00

 

 

 

 

Corporation income tax

 

 

0,00

-6.546.000,00

 

PROFIT OR LOSS FOR THE CURRENT PERIOD

22.480.000,00

27.649.000,00

108.219.000,00

6.110.000,00


The company is obliged by law to publish its financial statements.
2004-2007 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: Petr Šobotník, č. osv. 113
Date: 27.04.2007
Financials have been audited
Company: PricewaterhouseCoopers Audit s.r.o.

Clean opinion

 

 

Bankers

 

 

ABN AMRO Bank N.V.
Pardubice

Česká spořitelna, a.s.
Pardubice

Komerční banka, a.s. - Account no. 801561/0100
Pardubice

PPF banka a.s.
Pardubice

UniCredit Bank Czech Republic, a.s.
Pardubice

 

 

 

 

 

 

 

 

 

 

 

Ratios

 

 

 

2007

2006

2005

2004

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

2,64

1,76

1,05

1,02

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

0,98

0,69

0,45

0,41

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

0,08

0,06

0,07

0,03

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

0,38

0,44

1,38

0,08

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

0,46

0,56

2,22

0,13

Return on sales ( ROS )
Net profit / Turnover

0,64

0,80

1,61

0,09

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

74,59

88,87

59,52

60,98

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

56,42

70,96

55,52

70,86

Debt Ratio
(Liabilities / Total Liabilities) * 100

16,21

22,25

37,81

40,30

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 1.562.757.000,00

CZK 1.673.661.000,00

CZK 1.983.039.000,00

CZK 1.689.532.000,00




Average values of ratios of enterprises with 100 or more employees in the sector of manufacture of chemicals, chemical products and man-made fibres are following:

Liquidity Ratio - 3.stage: 2,0
Liquidity Ratio - 2.stage: 1,5
Liquidity Ratio - 1.stage: 0,5
ROA: 1,5 %
ROE: 2,5 %
Receivables Maturity Date: 80 days
Liabilities Maturity Date: 75 days
Debt Ratio: 50 %

 

 



ADDITIONAL INFORMATION

 

 

 

Contact With Company:          

Name and surname:Mrs. Červená
Function: accountant
Date: 7.7.2008
Information given in report has been confirmed.

 

 

 

Additional information:            Priority research company: 1

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.43.16

UK Pound

1

Rs.85.51

Euro

1

Rs.67.95

 

 

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