MIRA INFORM REPORT

 

 

Report Date :

20.06.2008

 

IDENTIFICATION DETAILS

 

Name :

MAKRIS, TH., METALLEMPORIKI S.A.

 

 

Registered Office :

Larissas - Sykouriou Rd (6th km), P.O. Box 1636 41002, Larissa

 

 

Country :

Greece

 

 

Date of Incorporation :

1978   

 

 

Legal Form :

Societe Anonyme                                       

 

 

Line of Business :

Shaping of Steel Sheets. Manufacturer of Polyurethane and Stone Wool Panels

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

           

 

 

 

 

 

 

 

 

name & address

 

MAKRIS, TH., METALLEMPORIKI S.A.

Larissas - Sykouriou Rd (6th km), P.O. Box 1636

41002, Larissa

Tel.: 2410 575207

Fax: 2410 575206

U.R.L.: www.metallemporiki.gr

E-mail: makris@metallemporiki.gr

 

 

summary

 

Sector                                                   :           Industry (Metal Products & Structures)

Year Established                                   :           1978

Chairman                                              :           George Bas. Sagris

CEO                                                     :           Athanassios Tho. Makris

Capital                                                  :           Euro 5.445.716

Owners Equity                                       :           Euro 26.986.172 (31/12/2007)

Net Sales                                              :           Euro 26.825.389 (1/1/2007 - 31/12/2007)

Net Income for the Year Before Tax         :           Euro 5.865.857 (1/1/2007 - 31/12/2007)

Staff of employees                                 :           45

 

 
FINANCIAL STATUS                : Excellent                                       
PAYMENT RECORD               : Prompt                                          
TREND                                   : Stable
 
GOV. GAZETTE No:02836/1978  TAX REGISTR. No: 094030796                         
No OF THE REGISTER OF SOCIETE ANONYME:010273 /031 /B /86 /41                   
                                                                               
MEMBER OF                          :    LARISSA CHAMBER OF COMMERCE & INDUSTRY                 
GENERAL REG. No.               :    0405181                                                
EXPORTS REG. No.                :    0001026                                                
                                                                               
ISO Certificate:                        ISO 9001:2000                                          
Testifying Company:                 TUV AUSTRIA HELLAS LTD
 
LEGAL FORM:                        Societe Anonyme                                        
DATE ESTABLISHED:             1978                                                   
HEAD OFFICE:                        Larissa                                                
DURATION:                             Up to year 2028
 
 

HISTORY                                                                       

 
Established in Larissa, on 25.9.1978.
 
 

ACTIVIT                                                                  

 
Shaping of steel sheets. Mfg of polyurethane and stone wool panels

PREMISES

 
(as declared ):                                                       
HEAD OFFICE-PLANT: Larissas - Sykouriou Rd (6th km), P.O. Box                 
1636, 410-02 Larissa, owned,plot of land 25,000 m2, covered area               
11,000 m2.
 
 

STAFF                                                                        

 
Employees      :  45 persons
 
 

SHAREHOLDERS

 
(as declared):                                                     
by 52.55% Thomas Ath. Makris (born in 1926)                                   
by 26.37% Athanassios Tho. Makris                                             
by 14.60% George Kon. Karaiskos                                               
by 6.48% George Bas. Sagris
 
 

BOARD OF DIRECTORS:                                                           

 
George Bas. Sagris                 Chairman                                        
George Kon. Karaiskos            Vice-Chairman                                   
Athanassios Tho. Makris          CEO                                             
Dimitra Ath. Kerkymi                 Member
 
 

AFFILIATED COS                                                               

 
George Bas. Sagris participates in the firm(s):                               
                                                                               
  -SHELTER S.A.                                                               
(Code No: 0246037  VAT: EL099846043)                                          
DATE ESTABLISHED: 2001                                                        
SECTOR: Industry (Metal Products & Structures)                                
Share capital : 433,066                                                       
Shareholders equity : 3,405,602                                               
Net Sales : 5,649,384                                                         
Net profit : 1,440,137                                                        
Balance sheet details as at (31.12.2007) in Euro.                             
HEAD OFFICE-PLANT: Larissas - Sykouriou Rd (6th km), P.O. Box                 
2116 410 53, Larissa                                                           
                                                                               
                                                                               
Athanassios Tho. Makris participates in the firm(s):                          
                                                                               
  -SHELTER S.A.                                                               
(as mentioned before)                                                         
                                                                               
                                                                               
George Kon. Karaiskos participates in the firm(s):                            
                                                                               
  -SHELTER S.A.                                                               
(as mentioned before)
 
 

FINANCIAL DATA                                                               

 
Share capital amounts to Euro 5,445,716 divided into 1,858,606 shares at EURO 2.93 each.                                                      
                                                                               
Prior to the last increase in 2006 (Gov.Gaz.8010/2006) share capital amounted to 3,667,000 Euro. The above increase was decided to be covered being the capitalization of part of capital surplus. Present financial data are not available.                             
                                                                               
The latest published balance sheets are attached.
 
 

BUSINESS TRANSACTION INDEX                                                    

 
Subject                                                                       
                                                                               
            2008      2007      2006      2005      2004                       
            ----      ----      ----      ----      ----                       
 Group 1: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                     
 Group 2: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                     
 Group 3: 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                     
 Total  : 5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)  5*(5.00)                     
                                                                               
Final Result: 5Stars (5.00)                                                   
                                                                               
Index: 5*, 4*, 3*, 2*, 1*, NA (Not applicable)

 

 

CREDIT APPRAISAL

 

We recommend a maximum credit limit of Euro 4,100,000

 

 

BANKS                                                                        

 
National Bank of Greece S.A.                                                  
  Larissa Branch (tel.:241-0596369)                                           
Bank of Piraeus S.A.                                                          
  Larissa (Panagouli) Branch (tel.:241-0556020)                               
  (Imports/Exports)
 
 
 
 
 
 
 

SHORT FINANCIAL STATEMENT (Figures in Euro)

 

ASSETS

 

ACCOUNTS

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Fixed Assets

5.372.926

8,30

4.961.329

-2,76

5.102.240

Fields -Lots

644.884

0

644.884

0

644.884

Buildings / Means of Transport / Furniture and Other Equipment

4.334.217

12,32

3.858.808

8,17

3.567.431

Machinery and Mechanical Equipment

6.180.257

11,66

5.534.947

5,67

5.237.774

Accumulated Depreciation

5.791.804

13,95

5.082.681

16,76

4.353.220

Depreciation of Buildings / Furniture / Means of Transport

2.190.925

6,13

2.064.413

9,35

1.887.907

Depreciation of Machinery and Mechanical Equipment

3.600.878

19,30

3.018.267

22,43

2.465.313

Long Term Receivables

5.371

0

5.371

0

5.371

Inventories

14.719.292

68,00

8.761.238

21,46

7.213.220

Finished Products / Merchandise

285.941

40,15

204.027

-18,00

248.818

Raw Direct and Indirect Material

14.433.352

68,67

8.557.211

22,87

6.964.402

Receivables / Transit balances

16.027.973

-16,53

19.201.721

57,22

12.213.186

Receivables from Customers / Bills and Cheques

14.954.010

-6,77

16.039.333

31,44

12.202.560

Other Receivables / Transit Debit Balances

1.073.963

-66,04

3.162.388

29.660,85

10.626

Cash and Deposits

921.748

1.043,56

80.603

-94,99

1.609.546

Total Assets

37.041.939

12,23

33.004.891

26,27

26.138.192

LIABILITIES

 

ACCOUNTS

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Owners Equity

26.986.172

17,78

22.913.148

18,37

19.356.988

Share Capital

5.445.716

0

5.445.716

48,51

3.667.000

Reserves

8.079.758

8,57

7.441.945

-17,45

9.014.842

Retained Earnings / Losses

13.460.698

34,26

10.025.487

50,19

6.675.145

Long Term Liabilities and Provisions

25.509

0

25.509

0

25.509

Provisions

25.509

0

25.509

0

25.509

Current Liabilities / Transit Balances

10.030.259

-0,36

10.066.235

49,00

6.755.696

Short Term Bank Debt

5.247.000

218

1.650.000

-32,60

2.448.000

Suppliers / Bills Notes Payable and Cheques / Creditors

3.152.108

-47,16

5.965.376

103,87

2.926.013

Other Liabilities / Transit Credit Balances

1.631.151

-33,44

2.450.859

77,38

1.381.683

Total Liabilities and Net Worth

37.041.939

12,23

33.004.891

26,27

26.138.192

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNT

 

 

ACCOUNTS

1/1/2007 - 31/12/2007

CHANGE 07/06 (%)

1/1/2006 - 31/12/2006

CHANGE 06/05 (%)

1/1/2005 - 31/12/2005

Net Sales

26.825.389

5,80

25.354.847

24,89

20.301.795

Cost of Net Sales

19.770.051

3,72

19.060.808

15,84

16.453.637

Gross Margin

7.055.337

12,10

6.294.039

63,56

3.848.158

Commission and Other Operating Income

15.610

-66,56

46.684

8,82

42.899

Interest Expenses

139.125

154,96

54.567

-57,51

128.435

Other Operating Expenses

902.441

11,30

810.815

1,91

795.618

Operating Results after Interest Expenses

6.029.382

10,12

5.475.341

84,54

2.967.003

Non Operating Income

3.036

-78,93

14.408

-94,67

270.392

Non Operating Expenses

166.560

-18,98

205.580

-2,56

210.973

Total Depreciation

768.248

5,04

731.393

-2,48

750.000

Depreciation Included in the Operation Cost

768.248

5,04

731.393

-2,48

750.000

Net Income for the Year Before Tax

5.865.857

11,01

5.284.169

74,60

3.026.422

Income Tax

1.364.495

-10,66

1.527.242

71,69

889.550

 

COMPANY RATIOS

 

PROFITABILITY RATIOS

 

RATES

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Return on Equity (Before Income Tax) (%)

23,51

-5,96%

25

51,88%

16,46

Return on Equity (Before Interest and Income Tax) (%)

24,07

-4,71%

25,26

47,20%

17,16

Return on Capital Employed (Before Interest and Income Tax) (%)

17,15

-4,99%

18,05

48,56%

12,15

Gross Profit Margin (%)

26,30

5,96%

24,82

30,98%

18,95

Operating Profitability (%)

22,94

6,06%

21,63

43,82%

15,04

Net Profit Margin (Before Income Tax) (%)

21,87

4,94%

20,84

39,77%

14,91

Net Profit Margin EBITDA (before Interest, Income Tax, Depreciation and Non Operating Income) (%)

25,81

5,30%

24,51

30,79%

18,74

VIABILITY AND CAPITAL STRUCTURE RATIOS

 

RATES

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Financial Leverage (:1)

0,27

-12,90%

0,31

19,23%

0,26

Total Debt Equity Ratio (:1)

0,37

-15,91%

0,44

25,71%

0,35

Interest Coverage (Before Interest and Income Tax) (X)

43,16

-55,89%

97,84

298,37%

24,56

 

 

LIQUITIDY RATIOS

 

RATES

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Current Ratio (Χ)

2,97

1,71%

2,92

5,42%

2,77

Quick Ratio (Acid Test) (Χ)

1,80

-8,63%

1,97

5,35%

1,87

Working Capital (EURO)

21.638.754,46

20,37%

17.977.327,13

25,89%

14.280.256,50

ACTIVITY RATIOS

 

RATES

31/12/2007

CHANGE 07/06 (%)

31/12/2006

CHANGE 06/05 (%)

31/12/2005

Collection Period (DAYS)

198

3,12%

192

-1,03%

194

Payable Period (DAYS)

79

0%

79

19,70%

66

Inventory Turnover (DAYS)

217

41,83%

153

1,32%

151

Equity Turnover (Χ)

1,08

-10%

1,20

9,09%

1,10

Turnover of Capital Employed (Χ)

0,77

-10,46%

0,86

10,26%

0,78

INVESTOR RATIOS

 

RATES

31/12/2007

Share Internal Value (EURO)

14,52

Earnings per Share (EURO)

3,16

 

SECTOR RATIOS

 

PROFITABILITY RATIOS

 

RATES

2007

CHANGE 07/06 (%)

2006

CHANGE 06/05 (%)

2005

Return on Equity (Before Income Tax) (%)

N/A

N/A

8,46

165,20%

3,19

Return on Equity (Before Interest and Income Tax) (%)

N/A

N/A

13,10

80,94%

7,24

Return on Capital Employed (Before Interest and Income Tax) (%)

N/A

N/A

5,19

75,34%

2,96

Gross Profit Margin (%)

N/A

N/A

18,21

4,00%

17,51

Operating Profitability (%)

N/A

N/A

7,28

4,00%

4,76

Net Profit Margin (Before Income Tax) (%)

N/A

N/A

4,82

126,29%

2,12

Net Profit Margin (before Interest, Income Tax, Depreciation and Non Operating Income) (%)

N/A

N/A

11,29

16,15%

9,72

ACTIVITY RATIOS

 

RATES

2007

CHANGE 07/06 (%)

2006

CHANGE 06/05 (%)

2005

Collection Period (DAYS)

N/A

N/A

138,61

-6,73%

148,61

Payable Period (DAYS)

N/A

N/A

88,13

-5,89%

93,65

Inventory Turnover (DAYS)

N/A

N/A

118,36

-9,00%

130,07

Equity Turnover (Χ)

N/A

N/A

1,75

16,67%

1,50

Turnover of Capital Employed (Χ)

N/A

N/A

0,70

14,75%

0,61

 

 

 

 

VIABILITY AND CAPITAL STRUCTURE RATIOS

 

RATES

2007

CHANGE 07/06 (%)

2006

CHANGE 06/05 (%)

2005

Financial Leverage (:1)

N/A

N/A

0,61

1,67%

0,60

Total Debt Equity Ratio (:1)

N/A

N/A

1,54

2,67%

1,50

Interest Coverage (Before Interest and Income Tax) (X)

N/A

N/A

2,82

58,10%

1,79

LIQUITIDY RATIOS

 

RATES

2007

CHANGE 07/06 (%)

2006

CHANGE 06/05 (%)

2005

Current Ratio (Χ)

N/A

N/A

1,48

0,68%

1,47

Quick Ratio (Χ)

N/A

N/A

1,00

2,04%

0,98

Working Capital (EURO)

N/A

N/A

1.261.350.485,32

17,66%

1.072.036.133,39

Sample of Companies: -(2007), 654(2006), 677(2005)

 

NOTES

-

When the minus sign (-) appears to Income Tax Payable account or to other Tax accounts indicates that company is obliged to pay the particular tax amount, while the opposite signifies a tax return.

-

Some ratios are calculated using the average value of the accounts of the Balance Sheet or Midterm Statements. For applying this type of calculation, company's financial statements must be presented in succession, with common accounting standards (either Greek Standards or IFRS) and with the same depth of analysis. In the opposite case, the corresponding ratios are calculated based on the accounts as at they are presented in the reporting year.

-

N/A: Not Available

 

N/C: Not Calculable

 

 


 

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