MIRA INFORM REPORT

 

 

Report Date :

17.06.2008

 

IDENTIFICATION DETAILS

 

Name :

FLEXIDER POLAND SPÓLKA Z O.O

 

 

Registered Office :

Turynska 100   43-100 Tychy                                                                

 

 

Country :

Poland

 

 

Financials (as on) :

30.04.2007

 

 

Date of Incorporation :

11.06.2001                                           

 

 

Com. Reg. No.:

014940732 

 

 

Legal Form :

Limited Liability Company                                      

 

 

Line of Business :

Manufacture of Steel Tubes                                                 

 

 

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

 

 

 

ADDRESS DATA                                                              

 

FLEXIDER POLAND SPÓŁKA Z O.O

TURYŃSKA 100                                                                

43-100 TYCHY                                                               

Tel. 032/2179644                                                           

Fax. 032/2179628                                                           

http:// www.flexider.com                                                   

E-mail: infocont@flexider.it.pl                                            

 

 

BASIC DATA                                                                 

 

REGONCODE               014940732                                            

VAT:                             521-29-99-175                                                         

Nationwide Court Register KRS 0000018366                                   

Legal form:                    LIMITED LIABILITY COMPANY                                      

Status:                          ACTIVE                                                             

Start of activity:              1999/03/18                                              

Registering agency COURT OF COMMERCE, KATOWICE                                       

Type  :                         NATIONAL COURT REGISTER                                            

Date of registration:        2001/06/11                                           

                                                                           

NACE code 27.22                                                             

Manufacture of steel tubes                                                 

NACE code 28.4                                                             

Forging, pressing, stamping and roll forming of metal; powder metallurgy   

NACE code 28.73                                                            

Manufacture of wire products                                               

NACE code 34.30                                                            

Manufacture of parts and accessories for motor vehicles and their engines  

HS/CN code 870892--                                                        

VEHICLES OTHER THAN RAILWAY OR TRAMWAY ROLLING-STOCK, AND PARTS AND        

ACCESSORIES THEREOF                                                         

Parts and accessories for tractors, motor vehicles for the transport of ten

more persons, motor cars and other motor vehicles principally designed for t

transport of persons, motor vehicles for the transport of goods and special

purpose motor vehicles of heading Nos 8701 to 8705, n.e.s.                 

Silencers and exhaust pipes, for tractors, motor vehicles for the transport

ten or more persons, motor cars and other motor vehicles principally designe

for the transport of persons, motor vehicles for the transport of goods and

special purpose motor vehicles                                             

 

 

ORGANIZATIONAL-LEGAL DATA                                                   

 

Register capital:                                                           

Value           : 9069600.00 PLN                                           

Number of shares: 90696                                                    

  

 

 

                                                                        

SHAREHOLDER:                                                               

NIEUWBURGH B.V.                                                            

Identifier CEN0004277CZ                                                     

NL                                                                         

1077 ZX   AMSTERDAM                                                        

NEDERLAND                                                                  

Tel. 020-4064444                                                           

Value  : 9069500.00 PLN                                                    

Quant: 90695                                                               

                                                                            

MANAG.:                                                                    

MEMBER OF THE BOARD                                                        

Surname             : LIANA                                                 

Names               : WOJCIECH                                             

PESEL               : 55111804270                                          

Citizenship         : Poland                                                

Addr.:                                                                     

Country code        : Poland                                               

                                                                           

                                                                            

MANAG.:                                                                    

VICE-PRESIDENT OF THE BOARD                                                

Surname             : CURCI                                                 

Names               : JOHN VINCENT                                         

                                                                           

                                                                       

MANAG.:                                                                    

MEMBER OF THE BOARD                                                        

Surname             : PERRONE                                              

Names               : ROBERTO                                              

                                                                           

                                                                           

MANAG.:                                                                     

PRESIDENT OF THE BOARD                                                     

Surname             : VAN NES                                              

Names               : DONALD KENT                                           

 

 

SHARES IN OTHER COMPANIES                                              

 

No data                                                                    

 

 

EMPLOYMENT                                                              

 

Total (MIN MAX)  Productive(MIN MAX)  Unprod.(MIN MAX) DATE FROM  DATE TO  

      70-70               -                  -         2006/01/01-2006/12/31

      80-80               -                  -         2005/01/01-2005/12/31

      80-80               -                  -         2004/01/01-2004/12/31

 

 

 

 

 

REAL ESTATE                                                              

 

Real estate: BD  BUILDINGS AND CONSTRUCTIONS                               

OWN:          Area from to             Value    

                   -                1446978.18 PLN             

 

2006-12-31                                                                        

 

 

SALES                                                                       

                                                                            

2006/05/01 - 2007/04/30      44209438.43                                   

2005/05/01 - 2006/04/30      37397603.19                                   

2004/05/01 - 2005/04/30      37387000.00                                    

2003/05/01 - 2004/04/30      40447000.00                                   

 

 

FINANCIAL DATA

                                                            

Balance sheet as on                                                 2006/04/30         2007/04/30

 ASSETS                                                                                          

 A. Total non-current assets:                                        8528491.09         9710062.30

    I.Intangible assets:                                                3337.40           16273.52

      1.Costs of development activities:                                   0.00               0.00

      2.Goodwill:                                                          0.00               0.00

      3.Other intangible fixed assets:                                  3337.40           16273.52

      4.Prepayments for intangible assets:                                 0.00               0.00

   II.Fixed assets:                                                  8087388.69         9568468.78

      1.tangible fixed assets:                                       8062791.19         9088161.41

       a)land:                                                             0.00               0.00

       b)buildings:                                                  1637917.57         1446978.18

       c)machinery and equipment:                                    6373309.05         7606831.66

       d)vehicles:                                                         0.00               0.00

       e)other tangible fixed assets:                                  51564.57           34351.57

      2.Investments in progress:                                       24597.50           88251.13

      3.Investments in progress paid on accounts:                          0.00          392056.24

  III.Long-term receivables:                                               0.00               0.00

      1.From related companies:                                            0.00               0.00

      2.From other companies:                                              0.00               0.00

   IV.Long-term investments:                                               0.00               0.00

      1.Real-estate property:                                              0.00               0.00

      2.Intangible assets:                                                 0.00               0.00

      3.Long-term financial assets:                                        0.00               0.00

        a)in related companies:                                            0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other long-term financial assets:                              0.00               0.00

        b)in other companies:                                              0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other long-term financial assets:                              0.00               0.00

      4.Other long-term investments:                                       0.00               0.00

    V.Long-term interperiod settlements:                              437765.00          125320.00

      1.Assets from deffered income tax:                              437765.00          125320.00

      2.Others:                                                            0.00               0.00

 B. Current assets:                                                 26128114.00        21882041.79

    I.Inventory                                                      4950357.90         7465517.61

      1.Materials:                                                   2521102.75         5669713.48

      2.Semi-products and work in progress:                          1176033.34         1131001.85

      3.Finished goods:                                              1253221.81          664802.28

      4.Products:                                                          0.00               0.00

      5.Advance payment for delivery:                                      0.00               0.00

   II.Accounts receivable:                                          20136195.13        13084331.55

      1.From related companies:                                     16156499.27         4258078.36

        a)trade receivables:                                        16156499.27         4258078.36

          - within 12 months:                                       16156499.27         4258078.36

          - more than 12 months:                                           0.00               0.00

        b)others:                                                          0.00               0.00

      2.From other companies:                                        3979695.85         8826253.19

        a)trade receivables:                                         3951484.75         8664441.59

          - within 12 months:                                        3951484.75         8664441.49

          - more than 12 months:                                           0.00               0.00

        b)tax and social receivables:                                                            

                                                                       23148.57          156986.60

        c)other receivables:                                            5062.54            4825.00

        d)accounts receiv. result. from disputable claims:                 0.00               0.00

  III.Short-term investments:                                         978555.32         1189016.02

      1.Short-term financial assets:                                  978555.32         1189016.02

        a)in related companies:                                            0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other short-term financial assets:                             0.00               0.00

        b)in other companies:                                              0.00               0.00

          - shares:                                                        0.00               0.00

          - other commercial papers:                                       0.00               0.00

          - provided loans:                                                0.00               0.00

          - other short-term financial assets:                             0.00               0.00

        c)cash and other cash assets:                                 978555.32         1189016.02

          - cash in hand and at bank:                                 978555.32         1189016.02

          - other cash means:                                              0.00               0.00

          - other cash assets:                                             0.00               0.00

      2.Other short-term investments:                                      0.00               0.00

   IV.Short-term interperiod settlements:                              63005.65          143176.61

 Total assets  (A+B):                                               34656605.09        31592104.09

 LIABILITIES                                                                                      

 A. Net worth:                                                      14527495.09        18258309.20

    I.Issued capital:                                                9069600.00         9069600.00

   II.Outstanding but unpaid contribution for share:                       0.00               0.00

  III.Entity's own capital (negative):                                     0.00               0.00

   IV.Reserve capital:                                                     0.00               0.00

    V.Revaluation reserve:                                                 0.00               0.00

   VI.Other reserve capitals:                                        3390692.07         5457895.09

  VII.Profit/loss brutto forward:                                          0.00               0.00

 VIII.Net financial result for the year:                             2067203.02         3730814.11

   IX.Write-offs from net profit:                                                               

                                                                           0.00               0.00

 B.Liabilities & reserves:                                          20129110.00        13333794.89

   I.Reserve for liabilities:                                         387026.63          447120.95

      1.Reserves for deffered income tax:                             243011.00          276779.00

      2.Reserves for retirement and similar:                           59249.76          121064.13

         - long-term:                                                  59249.76          121064.13

         - short-term:                                                     0.00               0.00

      3.Other reserves:                                                84765.87           49277.82

         - long-term:                                                      0.00               0.00

         - short-term:                                                 84765.87           49277.82

  II.Long-term liabilities:                                                0.00               0.00

     1.To related companies:                                               0.00               0.00

     2.To other companies:                                                 0.00               0.00

       a)credits and loans:                                                0.00               0.00

       b)commercial papers:                                                0.00               0.00

       c)other financial liabilities:                                      0.00               0.00

       d)other long-term liabilities:                                      0.00               0.00

 III.Short-term liabilities:                                        19742083.37        12886673.94

     1.To related companies:                                        16879865.30         4859567.00

       a)trade payable:                                             16879865.30         4859567.00

         - within 12 months:                                        16879865.30         4859567.00

         - more than 12 months:                                            0.00               0.00

       b)other:                                                            0.00               0.00

     2.To other companies:                                           2785346.50         7927034.97

       a)bank loans:                                                       0.00               0.00

       b)commercial papers:                                                0.00               0.00

       c)other financial liabilities:                                      0.00               0.00

       d)trade payables:                                             2333968.93         7007352.09

         - within 12 months:                                         2333968.93         7007352.09

         - more than 12 months:                                            0.00               0.00

       e)supplies paid on account:                                         0.00               0.00

       f)notes payable:                                                    0.00               0.00

       g)tax & social securities:                                     451377.57          919682.88

       h)payroll payable:                                                  0.00               0.00

       i)other short-term liabilities:                                     0.00               0.00

     3.Special funds:                                                  76871.57          100071.97

  IV.Accrued liabilities:                                                  0.00               0.00

     1.Negative goodwill:                                                  0.00               0.00

     2.Other:                                                              0.00               0.00

        - long-term:                                                       0.00               0.00

        - short-term:                                                      0.00               0.00

  Total liabilties (A+B):                                           34656605.09        31592104.09

                                                                            

                                                                            

 Balance sheet as on                                                 2004/04/30         2005/04/30

 ASSETS                                                                                          

 A. Total non-current assets:                                       12170000.00        10414000.00

    I.Intangible assets:                                               14000.00            4000.00

   II.Fixed assets:                                                 11381000.00         9944000.00

 B. Current assets:                                                 20198000.00        23591000.00

    I.Inventory                                                      3511000.00         3199000.00

   II.Accounts receivable:                                          15050000.00        18855000.00

   IV.Short-term interperiod settlements:                             439000.00           97000.00

 Total assets  (A+B):                                               32368000.00        34005000.00

 LIABILITIES                                                                                      

 A. Net worth:                                                       9678000.00        12460000.00

    I.Issued capital:                                                9069000.00         9069000.00

  VII.Profit/loss brutto forward:                                   -2853000.00                  

 VIII.Net financial result for the year:                             3463000.00         2781000.00

 B.Liabilities & reserves:                                          22688000.00        21545000.00

   I.Reserve for liabilities:                                         488000.00          298000.00

  II.Long-term liabilities:                                           174000.00               0.00

 III.Short-term liabilities:                                        21996000.00        21244000.00

  IV.Accrued liabilities:                                              30000.00            3000.00

  Total liabilties (A+B):                                           32368000.00        34005000.00

                                                                            

                                                                            

Profit and loss account (comp)                                     2006/04/30       2007/04/30

                                                                   2005/05/01       2006/05/01

 A. Net sales of goods and products:                              37166136.41      44141546.03

    - including to related companies                               3583492.11       4781779.63

   I.Net sales of products:                                       36024866.87      44591467.54

   II.Change of products :                                         1141269.54       -449921.51

   III.Costs of production:                                              0.00             0.00

   IV.Net sale of goods and materials:                                   0.00             0.00

 B. Operation expenses:                                           34696938.51      38664330.93

   I. Depreciation:                                                2560136.43       2316585.11

   II. Costs of materials and energy:                             21372930.88      25525442.99

   III. Outside services:                                          7853037.48       7503582.96

   IV.Taxes :                                                        91327.22         94662.78

     - including excise taxes:                                           0.00             0.00

   V. Salaries:                                                    1975973.86       2330445.23

   VI. Social taxes & related:                                      698001.80        773346.13

   VII. Other:                                                      145530.84        120265.73

   VIII. Goods and materials sold:                                       0.00             0.00

 C. Profit (loss) on sale (A-B):                                   2469197.90       5477215.10

 D. Other operation incomes:                                         52922.88         67579.97

  I.Profit from sale of tangible assets:                              5650.65             0.00

  II.Grants & subsidies:                                                 0.00             0.00

  III.Other:                                                         47272.23         67579.97

 E. Other operating costs:                                           16422.69        290045.40

  I.Loss from sale of tangible assets:                                   0.00             0.00

  II.Revaluation of non-financial assets:                                0.00        150217.00

  III.Other:                                                         16422.69        139828.40

 F. Profit from operating activity (C+D-E):                        2505698.90       5254749.67

 G. Financial income:                                               178543.90           312.43

  I. Dividends:                                                          0.00             0.00

    - from subisdiaries and affiliates:                                  0.00             0.00

  II.Interest receivable:                                             2842.07           312.43

    - from subisdiaries and affiliates:                                  0.00             0.00

  III.Profits from investment transfeered:                               0.00             0.00

  IV.Revaluation of investments:                                         0.00             0.00

  V.Other:                                                          175701.83             0.00

 H. Financial costs:                                                 10065.97        125590.99

  I.Interest payable including:                                      10065.97           803.81

    - to related companies:                                              0.00             0.00

  II.Loss from invetsments transffered:                                  0.00             0.00

  III.Revaluation of investments:                                        0.00             0.00

  IV.Other:                                                              0.00        124787.18

 I. Profit (loss) from economic activity (F+G-H):                  2674176.02       5129471.11

 J. Extraordinary items (J.I-J.II):                                      0.00             0.00

  I.Extraordinary incomes:                                               0.00             0.00

  II.Extraordinary losses:                                               0.00             0.00

 K. Gross profit for the year (I+/-J):                             2674176.02       5129471.11

 L. Corporate income tax:                                           606973.00       1398657.00

 M. Other obligatory charges:                                            0.00             0.00

 N. Net profit for the year (K-L-M):                               2067203.02       3730814.11

                                                                                        

                                                                                         

Profit and loss account (calc)                                     2004/04/30       2005/04/30

                                                                   2003/05/01       2004/05/01

 A. Net sales of goods and products:                                                           

                                                                  40356000.00      36222000.00

      - including to related companies                                                        

   I. Net sales of products                                                                   

   II. Net sale of goods and materials                                                        

 B. Operation expenses:                                                                        

      - including to related companies                                                        

   I. Cost of production                                                                      

   II. Goods and materials at cost                                                             

 C. Gross profit on sale(A-B)                                                                 

 D. Costs of sale                                                                             

 E. General administrative costs                                                              

 F. Profit from sale (C-D-E)                                       6736000.00       2516000.00

 G. Other operation incomes                                          87000.00        256000.00

   I. Profit from sale of tangible assets                                                     

   II. Grants & subsidies                                                                     

   III. Other                                                                                  

 H. Other operating costs                                           113000.00        118000.00

   I. Loss from sale of tangible assets                                                       

   II. Revaluation of non-financial assets                                                    

   III. Other operating costs                                                                 

 I. Profit from operating activity (F+G-H)                         6710000.00       2655000.00

 J. Financial income                                                  4000.00        909000.00

   I. Dividends                                                                               

     - from subisdiaries and affiliates                                                       

   II. Interest receivable                                                                    

      - from subisdiaries and affiliates                                                      

   III. Profits from investment transfeered                                                   

   IV. Revaluation of investments                                                             

   V. Other                                                                                    

 K. Financial costs                                                1450000.00         27000.00

   I. Interest payable including:                                                             

      - to related companies                                                                   

   II. Loss from invetsments transffered                                                      

   III. Revaluation of investments                                                            

   IV. Other                                                                                  

 L. Profit from economic activity (I+J-K)                          5264000.00       3537000.00

 M. Extraordinary items (M.I - M.II)                                                           

   I. Extraordinary incomes                                                                   

   II.Extraordinary losses                                                                    

 N. Gross profit for the year (L+M)                                5264000.00       3537000.00

 O. Corporate income tax                                                                      

 P. Other obligatory charges                                                                  

 R. Net profit for the year (N-O-P)                                3463000.00       2781000.00

                                                                                        

                                                                                         

Cash flow statement                                               2004/04/30

                                                                  2003/05/01

 A. Operating cash flow                                           1131000.00

B. Investment cash flow                                           -658000.00

C. Financial cash flow                                            -197000.00

 D. Total net cash flow   (A.III +/- B.III +/- C.III)              274000.00

                                                                            

Cash flow statement                                               2005/04/30

                                                                  2004/05/01

 A. Operating cash flow                                           2256000.00

B. Investment cash flow                                          -1154000.00

C. Financial cash flow                                            -219000.00

 D. Total net cash flow   (A.III +/- B.III +/- C.III)              254000.00

                                                                            

Cash flow statement                                               2006/04/30

                                                                  2005/05/01

 A. Operating cash flow                                            334208.36

  I. Net profit                                                   2067203.02

  II. Adjustments                                                -1732994.66

   1. Depreciation                                                2560136.43

   2. Loss on exchange rates difference                             19373.61

   3. Interests/dividends receivable/payable                        10065.97

   4. Loss on investment activities                                  5650.65

   5. Change of reserves                                            88772.80

   6. Change in invesntories                                     -1750863.76

   7. Change in accounts receivable                              -1281024.69

   8. Change in short-term liabilities                           -1393432.67

   9. Change in prepaid items                                       58375.52

  10. Other items                                                        .00

 III.Net operating cash flow  (I +/- II)                           334208.36

B. Investment cash flow                                           -695393.73

 I. Cash inflows from investment activities                          5650.65

  1. Sale of intangible assets                                       5650.65

  2. Sale of real-estate property and intang. assets                     .00

  3. Sale of financial assets                                            .00

     a) in related companies                                             .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

     b) in other companies                                               .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

   4. Other investment inflows                                           .00

  II. Cash outflows from investment activities                     701044.38

   1. Acquired intangible and tangible fixed assets                573884.33

   2. Investments in real-estate and intangible assets             127160.00

   3. On financial assets                                                .00

      a) assets in related companies                                     .00

      b) assets in other companies                                       .00

       - financial assets acquired                                       .00

       - long-term loans granted                                         .00

   4. Other investment outflows                                          .00

 III. Net cash from invetsment activities                         -695393.73

C. Financial cash flow                                            -118774.84

  I. Inflows from financial activity                                     .00

   1. Net inflows from issuing shares, capital instr.                    .00

   2. Bank credits and loans                                             .00

   3. Issue of debt securities                                           .00

   4. Other financial inflows                                            .00

  II. Cash outflows from financial activity                        118774.84

   1. Own shares acquired                                                .00

   2. Dividends and other payables to owner                              .00

   3. Payments, other than dividends,to shareholders/owners              .00

   4. Bank credits and loan repaids                                      .00

   5. Debt securities and loans repaid                                   .00

   6. Resulted from financial leasing                                    .00

   7. Interests payable                                            108708.87

   8. Interests                                                     10065.97

   9. Other financial outflows                                           .00

  III. Net financial cash flow                                    -118774.84

 D. Total net cash flow   (A.III +/- B.III +/- C.III)             -479960.21

 E. Change in cash. positions in balance                           466129.13

  - including due to the foreign exchanges difference               13381.08

 F. Cash at the beginning of the year                             1433599.39

 G. Cash at the end of the year (F +/- D)                          953639.18

       - including restricted cash                                       .00

                                                                           

Cash flow statement                                               2007/04/30

                                                                  2006/05/01

 A. Operating cash flow                                           4042834.93

  I. Net profit                                                   3730814.11

  II. Adjustments                                                  312020.82

   1. Depreciation                                                2316585.11

   2. Loss on exchange rates difference                             32247.90

   3. Interests/dividends receivable/payable                          803.81

   4. Profit on investment activities                               53217.00

   5. Change of reserves                                            60094.32

   6. Change in invesntories                                     -2515159.71

   7. Change in accounts receivable                               7051863.58

   8. Change in short-term liabilities                           -6855409.43

   9. Change in prepaid items                                      232274.04

  10. Other items                                                        .00

 III.Net operating cash flow  (I +/- II)                          4042834.93

B. Investment cash flow                                          -3863818.32

 I. Cash inflows from investment activities                              .00

  1. Sale of intangible assets                                           .00

  2. Sale of real-estate property and intang. assets                     .00

  3. Sale of financial assets                                            .00

     a) in related companies                                             .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

     b) in other companies                                               .00

       - financial assets transferred                                    .00

       - dividends and share in profits                                  .00

       - repayments of long-term loans granted                           .00

       - interests                                                       .00

       - other inflows                                                   .00

   4. Other investment inflows                                           .00

  II. Cash outflows from investment activities                    3863818.32

   1. Acquired intangible and tangible fixed assets               3471762.08

   2. Investments in real-estate and intangible assets                   .00

   3. On financial assets                                                .00

      a) assets in related companies                                     .00

      b) assets in other companies                                       .00

       - financial assets acquired                                       .00

       - long-term loans granted                                         .00

   4. Other investment outflows                                    392056.24

 III. Net cash from invetsment activities                        -3863818.32

C. Financial cash flow                                               -803.81

  I. Inflows from financial activity                                     .00

   1. Net inflows from issuing shares, capital instr.                    .00

   2. Bank credits and loans                                             .00

   3. Issue of debt securities                                           .00

   4. Other financial inflows                                            .00

  II. Cash outflows from financial activity                           803.81

   1. Own shares acquired                                                .00

   2. Dividends and other payables to owner                              .00

   3. Payments, other than dividends,to shareholders/owners              .00

   4. Bank credits and loan repaids                                      .00

   5. Debt securities and loans repaid                                   .00

   6. Resulted from financial leasing                                    .00

   7. Interests payable                                                  .00

   8. Interests                                                       803.81

   9. Other financial outflows                                           .00

  III. Net financial cash flow                                       -803.81

 D. Total net cash flow   (A.III +/- B.III +/- C.III)              178212.80

 E. Change in cash. positions in balance                           210460.70

  - including due to the foreign exchanges difference               32247.90

 F. Cash at the beginning of the year                              978555.32

 G. Cash at the end of the year (F +/- D)                         1156768.12

       - including restricted cash                                   9006.92

                                                                           

                                                                           

 

 

 

 

 

 

INDEX ANALYS                                                              

 

 year                                                    2005        2006       2007

 CURRENT RATIO (CR)                                                                           

 Current Assets/Current liabilities                    1.1104783   1.3234730    1.6980364     

 QUICK RATIO (QR)                                                                             

 Current Assets-Inventory/Current liabilities          0.9598946   1.0727214    1.1187157     

 CASH RATIO (SQR)                                                                              

 Cash/Current liabilities                                          0.0495670    0.0922671     

 STOCK TURNOVER/DAY'S SUPPLY IN INVENTORY                                                     

 Inventory/Turnover x 365 days                        32.2355     48.6163      61.7313        

 CREDITORS DAYS/DAY'S SALES IN RECEIVABLES                                                    

 Current receivables/Turnover x 365 days              189.9971   197.7529     108.1924        

 DEBTORS DAYS/DAY'S PURCHASE IN PAYABLES                                                      

 Current liabilities/Turnover x 365 days              214.070    193.882      106.558         

 TOTAL INDEBTNESS/DEBT RATIO                                                                   

 Outside capital/Equity capital x 100%                 63.4%      58.1%        42.2%          

 LONG TERM INDEBTNESS I/LONG TERM DEBT RATIO I                                                

 Longterm liabilities/Equity capital                    0.00000    0.00000      0.00000        

 LONG TERM INDEBTNESS II/LONG TERM DEBT RATIO II                                              

 Longterm liab./Equity cap.+Longterm liab. x 100%       0.0%       0.0%         0.0%         

 RETURN ON SALES (ROS)                                                                       

 Net profit/Turnover x 100%                             7.7%       5.6%         8.5%      

 RETURN ON ASSETS (ROA)                                                                      

 Net profit/Total assets x 100%                         8.2%       6.0%        11.8%         

 RETURN ON EQUITY (ROE)                                                                       

 Net profit/Equity capital x 100%                      22.3%      14.2%        20.4%       

 LONG TERM LIABILITIES IN OUTSIDE CAPITAL                                                     

 Longterm liabilities/Outside capital x 100%            0.0000000  0.0000000    0.0000000      

 WORKING CAPITAL                                                                              

 Current assets-Current liabilities                   2347000.00  6386030.63  8995367.85

 WORKING CAPITAL RATIO                                                                         

 Current assets-Current liabilities/Turnover x 100%     6.5%      17.2%        20.4%          

 

 

HISTORICAL DATA                                                         

 

Address data validity period: 2001/06/11 - 2001/07/13                      

FLEXIDER POLAND SPÓŁKA Z O.O.                                              

SOBIESKIEGO 110 LOK.16/17                                                  

00-764 WARSZAWA                                                             

http:// www.flexider.com                                                   

                                                                           

                                                                           

                                                                            

Basic data validity period: 1999/03/18 - 2001/06/11                        

Legal form: LIMITED LIABILITY COMPANY                                      

Registering agency COURT OF COMMERCE                                        

Type  : COMMERCIAL REGISTER                                                

Number RHB 56442                                                           

Date of registration: 03/18/1999                                            

                                                                           

                                                                           

Shares history validity period: 2003/06/12 - 2007/02/15                    

SHAREHOLDER:                                                               

FLEXIDER S.R.L.                                                            

Identifier CEN0004276CZ                                                    

I                                                                           

Corso Romania 501 24                                                       

Turin 10156                                                                

Italy                                                                       

Tel. (39) 0112627111                                                       

http:// www.flexider.com                                                   

Value  :       9069500.00 PLN                                              

Quant:          90695                                                      

                                                                           

Shares history validity period: 2001/06/11 - 2003/06/12                    

SHAREHOLDER:                                                                

SOCIETA ITALIANA PER LE IMPRESE MISTE ALL'ESTRO - SIMEST S.P.A.            

Identifier CEN0000534CZ                                                    

I                                                                           

Corso Vittorio Emanuele II, 323                                            

00186 Roma                                                                 

ITALY                                                                      

Tel. 06 68635.1                                                            

Fax. 06 68635.220                                                          

http:// www.simest.it                                                      

Value  :       2266400.00 PLN                                              

Quant:          22664                                                      

                                                                           

Shares history validity period: 2001/06/11 - 2003/06/12                    

SHAREHOLDER:                                                               

FLEXIDER S.R.L.                                                            

Identifier CEN0004276CZ                                                     

I                                                                          

Corso Romania 501 24                                                       

Turin 10156                                                                

Italy                                                                       

Tel. (39) 0112627111                                                       

http:// www.flexider.com                                                   

Value  :       6803100.00 PLN                                               

Quant:          68031                                                      

                                                                           

Function history validity period: 2006/08/28 - 2007/04/24                   

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                        

Surname             : VAN NES                                              

Names               : DONALD KENT                                          

                                                                           

                                                                            

Function history validity period: 2006/06/28 - 2006/08/28                  

FUNCTION ACTING :                                                          

BOARD                                                                       

MEMBER OF THE BOARD                                                        

Surname             : LARNER                                               

Names               : DAVID STUART                                         

                                                                            

                                                                           

Function history validity period: 2005/11/07 - 2007/05/28                  

FUNCTION ACTING :                                                           

BOARD                                                                      

VICE-PRESIDENT OF THE BOARD                                                

Surname             : BERTOLINO                                             

Names               : GIUSEPPE PAOLO                                       

                                                                           

       

 

 

 

                                                                   

Function history validity period: 2005/05/31 - 2005/11/07                  

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                         

Surname             : BERTOLINO                                            

Names               : GIUSEPPE PAOLO                                       

                                                                            

                                                                           

Function history validity period: 2003/06/12 - 2006/06/28                  

FUNCTION ACTING :                                                          

BOARD                                                                       

MEMBER OF THE BOARD                                                        

Surname             : LAWHEAD                                              

Names               : RONALD SCOTT                                          

                                                                           

                                                                           

Function history validity period: 2003/06/12 - 2006/06/28                   

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                        

Surname             : SCHRAMM                                              

Names               : DAVID                                                

                                                                           

                                                                            

Function history validity period: 2003/06/12 - 2006/06/28                  

FUNCTION ACTING :                                                          

BOARD                                                                       

MEMBER OF THE BOARD                                                        

Surname             : MONDINO                                              

Names               : RENZO                                                

Citizenship         : Italy                                                

Foreigner address :                                                        

Country code        : Italy                                                

                                                                            

                                                                           

Function history validity period: 2003/06/12 - 2007/04/24                  

FUNCTION ACTING :                                                           

BOARD                                                                      

PRESIDENT OF THE BOARD                                                     

Surname             : VIRANO                                               

Names               : FRANCO GIUSEPPE                                      

Citizenship         : Italy                                                

Foreigner address :                                                        

Country code        : Italy                                                 

                                                                           

                                                                           

Function history validity period: 2002/06/28 - 2003/06/12                  

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                        

Surname             : VIRANO                                               

Names               : FRANCO GIUSEPPE                                      

Citizenship         : Italy                                                

Foreigner address :                                                         

Country code        : Italy                                                

                                                                           

                                                                            

Function history validity period: 2002/06/28 - 2003/06/12                  

FUNCTION ACTING :                                                          

BOARD                                                                      

PRESIDENT OF THE BOARD                                                     

Surname             : MONDINO                                              

Names               : RENZO                                                

Citizenship         : Italy                                                

Foreigner address :                                                        

Country code        : Italy                                                

                                                                            

                                                                           

Function history validity period: 2001/06/11 - 2002/12/18                  

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                        

Surname             : RIGOLA                                               

Names               : CLAUDIO                                              

Citizenship         : Italy                                                

Foreigner address :                                                        

Country code        : Italy                                                 

                                                                           

                                                                           

Function history validity period: 2001/06/11 - 2002/06/28                   

FUNCTION ACTING :                                                          

BOARD                                                                      

PRESIDENT OF THE BOARD                                                     

Surname             : MOISO                                                

Names               : GIOVANNI DAVIDE                                      

Citizenship         : Italy                                                

Foreigner address :                                                         

Country code        : Italy                                                

                                                                           

                                                                            

Function history validity period: 2001/06/11 - 2002/06/28                  

FUNCTION ACTING :                                                          

BOARD                                                                      

MEMBER OF THE BOARD                                                         

Surname             : MONDINO                                              

Names               : RENZO                                                

Citizenship         : Italy                                                 

Foreigner address :                                                        

Country code        : Italy                                                

                                                                            

 

PAYMENTS                                                                    

 

No significant trade experience has been reported thus far                 

 

 

TRADE PARTNER                                                             

 

Details not available                                                      

 

 

 

RELATED FIRMS                                                             

 

Note reported                                                              

 

 

PROCEDURES                                                                  

 

Officially not available                                                   

 

 

ADDITIONAL INFORMATION                                                    

 

Any other information officially not available                              

 

 

BANK                                                                      

 

Officially not available                                                   

 

 

CUSTOMERS/SUPPLIERS                                                        

 

Officially not available                                                   

 

 

CONTACT WITH THE COMPANY

 

We sent enquiry regarding to financial and activity of company,            

directly to MR.WOJCIECH LIANA – MEMBER OF THE BOARD, answer has not arrived.                        

If the additional information is received, we will supplement the report.  

 

 

EXCHANGE RATES

 

                       USD    EUR                                                    

 31.12.2007 2,4350 3,5820                                                   

 29.12.2006 2,9105 3,8312                                                  

 30.12.2005 3,2613 3,8598                                                  

 31.12.2004 2,9904 4,0790                                                   

 31.12.2003 3,7405 4,7170                                                  

 31.12.2002 3,8388 4,0202                                                  

 31.12.2001 3,9863 3,5219                                                  

 

 


 

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