MIRA INFORM REPORT

 

 

Report Date :

26.02.2008

 

 

IDENTIFICATION DETAILS

 

Name :

INTOPEX CHEMICALS OSAUHING

 

 

Registered Office :

Tornimae 5/5d 10145 Tallinn

 

 

Country :

Estonia

 

 

Financials (as on) :

2006

 

 

Date of Incorporation :

07.06.2005

 

 

Com. Reg. No.:

11145279

 

 

Legal Form :

Public Joint-Stock Company

 

 

Line of Business :

Wholesale of Chemical Products

 

 

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 400.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

 

 

 

 

 

 

 

 

 

name of the company

 

 

 

INTOPEX CHEMICALS OSAUHING
International Name: Intopex Chemicals Llc


Principal Address

 

Tornimae 5/5d
10145 Tallinn
Estonia
Tel: +372-6164520
Fax: +372-6164530
Email: intopex_chemicals@intopex.ee

Registered office:
Tornimae 5/5d
10145 Tallinn
Estonia
Tel: +372-6164520
Fax: +372-6164530

 

Former company addresses
Former Registered office:
F.Kuhlbarsi 1-222
10128 Tallinn
Estonia

 

 

ICON number

 

83026120

 

National ID

 

11145279

 

VAT number

 

EE100990984

 

Contact with company

 

No contact with company possible

 

 

 

 

 

 

CREDIT INFORMATION SUMMARY

 

 

 

Insolvency Information:          

According to available information sources the company is not in a insolvency/preliminary/debt regulation proceeding.

 

 

 

Maximum Credit:

EUR 400.000,00
Business relations may be established.

 

 

 

 

 

Debt Collection:       

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

Bank debts
Started Canceled Amount
19.09.2007 03.10.2007 1 000 001 - more
22.09.2007 03.10.2007 1 000 001 - more
14.09.2007 03.10.2007 1 000 001 - more
24.09.2007 03.10.2007 10 001 - 50 000
15.09.2007 03.10.2007 1 000 001 - more
28.09.2007 03.10.2007
14.09.2007 25.10.2007 1 000 001 - more
14.09.2007 19.10.2007
14.09.2007 19.10.2007

There are no debt collections registered in the accessible sources.

According to the Tax Authorities the subject has no remarks on payment.

 

 

 

COMPANY DETAILS

 

 

 

Established:               2005

 

 

Registration:               No. 11145279
07.06.2005
Harju Country Court, Estonia

                                 07.06.2005

 

 

Legal Form:                Public Joint-Stock Company

 

                                 Nominal capital:                               Changed from:

 

 

Capital:                    EEK 10.000.000,00                               since 13.12.2006

                                EEK 400.000,00                                  since 07.06.2005

 

 

 

Shareholders:                 Full Name            Function                Address            Equity capital

  KOZLOV Andrei
Nationality: EE         Shareholder                                    100,00%

 

 

 

 

Management

 

 

 

Full Name

Function

Address

KOZLOV Andrei
Nationality: EE

Member of the executive board (signature right)

 

BELOVA Tatjana
Nationality: EE

Member of the supervisory board

Estonia

KASIYAN Vasily
Nationality: EE

Member of the supervisory board

Estonia

MATSAS Artur
Nationality: EE

Member of the supervisory board

Estonia

 

 

 

KEY DATA ON OPERATIONS

 

 

 

Subject of Operation:

NACE
5155 Wholesale of chemical products

* Wholesale of chemical products

 

 

Key Data:

Amounts shown in Estonian krona (EEK)

 

2006

2005

Sales revenue

699.217.255

136.985.038

Total non-current assets

16.363.695

1.337.160

TOTAL OWNERS' EQUITY

10.797.720

1.215.043

Profit after taxation

9.582.677

815.043

 

 

Workforce

 

                                                          25.02.2008       2006                2005

Total workforce                                    15                   8                     5

 

Exports

 

Hong Kong, China, Viet Nam

India, Finland, Taiwan, Province of China, Panama, Pitcairn, Greece, Brazil, Mali, Philippines

Tunisia


99.3% of net sales in 2006

 

 

 

 

 

 

 

 

FINANCIAL INFORMATION

 

 

 

Financials:

Amounts shown in Estonian krona (EEK) 

2006

2005

 



BALANCE SHEET

 

ASSETS

 

Current assets

1. 

Cash at bank and in hand

1.444.018,00

3.563.810,00

 

Accounts receivable

38.350.285,00

26.872.283,00

 

Other short-term receivables

185.130,00

57.517,00

 

Prepaid and differed taxes

 

1.086.519,00

2. 

Inventories

230.627.642,00

165.568.646,00

 

TOTAL CURRENT ASSETS

270.607.075,00

197.148.775,00

 



Non-current assets

3. 

Long-term financial investments

10.638.682,00

 

4. 

Fixed assets

5.725.013,00

1.337.160,00

 

TOTAL NON-CURRENT ASSETS

16.363.695,00

1.337.160,00

 

TOTAL ASSETS

286.970.770,00

198.485.935,00

 



LIABILITIES AND OWNERS' EQUITY

 

Current liabilities

5. 

Short-term loans and notes

183.520.551,00

193.798.824,00

 

Trade debts

57.895.641,00

3.161.371,00

 

Due to employees

271.322,00

137.428,00

 

Taxes payable

349.841,00

173.269,00

a) 

Other debts

346,00

 

 

TOTAL CURRENT LIABILITIES

242.037.701,00

197.270.892,00

 



Non-current liabilities

6. 

Long-term liabilities

34.135.349,00

 

 

TOTAL NON-CURRENT LIABILITIES

34.135.349,00

 

 

TOTAL LIABILITIES

276.173.050,00

197.270.892,00

 



OWNERS' EQUITY

7. 

Share capital

10.000,00

400.000,00

8. 

Statutory reserve

40.000,00

 

9. 

Retained earnings (loss) of past years

527.310,00

 

10. 

Net profit (loss) for the current year

230.410,00

815.043,00

 

TOTAL OWNERS' EQUITY

10.797.720,00

1.215.043,00

 

TOTAL LIABILITIES AND OWNERS' EQUITY

286.970.770,00

198.485.935,00

 



Income statement /scheme 2/

1. 

Sales revenue

699.217.255,00

136.985.038,00

2. 

Cost of sales (goods, services)

649.485.766,00

122.541.861,00

 

Gross profit

49.731.489,00

14.443.177,00

3. 

Sales expenses

23.199.527,00

5.714.924,00

4. 

Administrative expenses

13.010.283,00

4.738.151,00

5. 

Other income

4.043.214,00

1.243.504,00

6. 

Other expenses

3.546.269,00

456.400,00

 

Operating profit (-loss)

14.018.624,00

4.777.206,00

 

Total financial income and expenses

-4.435.947,00

-3.962.163,00

 

Profit (loss) from ordinary activities

9.582.677,00

815.043,00

 

Profit (loss) before income tax

9.582.677,00

815.043,00

 

Net profit (loss) for financial year

9.582.677,00

815.043,00

 


 

Approximate Exchange Rates:

2007: 15,6466 EEK = 1 EUR
2006: 15,6466 EEK = 1 EUR
2005: 15,6466 EEK = 1 EUR
2004: 15,6466 EEK = 1 EUR
2003: 15,6466 EEK = 1 EUR
2007: 10,6382 EEK = 1 USD
2006: 11,8818 EEK = 1 USD
2005: 13,2206 EEK = 1 USD
2004: 11,4711 EEK = 1 USD
2003: 12,4096 EEK = 1 USD

 


 

Financial data source:


Auditor: Irina Somova
Date: 2006
Financials have been audited

 

 

Ratios

 

2006

2005

Current ratio
(Short term assets / Short term liabilities)

1,12

1,00

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

0,17

0,16

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

88,75

67,08

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

1,37

0,59

Return on assets ( ROA ), in%
(Profit after taxation / Total assets)*100

3,34

0,41

Net working capital
current assets - short term liabilities

28.569.374

-122.117

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

25,58

162,36

Debt Ratio
Liabilities / Total Assets

0,96

0,99

Leverage

0,04

0,01

Sales to Total assets
Turnover / Total Assets

2,44

0,69

Current assets turnover

2,58

0,69

 



ADDITIONAL INFORMATION

 

 

 

Additional information:

Secretary confirmed general information about the company during the interview on 25.02.2008.

 


 

VAT registration details:

Date of registration: 01.09.2005
Tax-payer code: EE100990984
Register authority: Tax Office

 

 

 

 

 

 


 

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